8-K 1 mst03011_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 2003-11 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-09 54-2135836 Pooling and Servicing Agreement) (Commission 54-2135837 (State or other File Number) 54-2135838 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On January 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-11 Trust . ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-11 Trust, relating to the 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 2003-11 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-11 Trust, relating to the January 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 1112/3031/2004 Distribution Date: 121/2725/~~2004~~2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-11 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KW47 SEN 5.25000% 131,~~783~~096,~~874~~255.3747 ~~576~~573,~~531~~321.4892 ~~687~~1,~~618~~572,755.8929 A-LR 55265K3C1 SEN 5.25000% 0.00 0.00 0.00 A-UR 55265K3D9 SEN 5.25000% 0.00 0.00 0.00 2-A-1 55265KW54 SEN 5.50000% 6,~~073~~040,~~684~~197.5703 27,~~836~~673.6141 33111,~~487~~750.5326 2-A-2 55265KW62 SEN 5.50000% 14,~~358~~226,~~642~~839.6068 65,~~807~~180.8286 ~~131~~439,~~802~~835.9160 2-A-3 55265KW70 SEN 5.50000% ~~861~~853,~~518~~610.5638 3,~~948~~910.4785 726,~~908~~390.1714 2-A-4 55265KW88 SEN 5.50000% 1,330,000.00 6,~~095~~093.5945 0.00 2-A-5 55265KW96 SEN 2.~~68000~~91750% 7,~~483~~420,~~567~~393.1025 1618,~~712~~033.6378 63210,~~173~~815.8456 2-A-6 55265KX20 SEN 5.25000% 74,~~835~~203,~~670~~932.9954 ~~327~~324,~~393~~515.0230 ~~631~~2,~~738~~108,155.4564 2-A-7 55265KX38 SEN 5.50000% 20,524,000.00 94,~~064~~031.5956 0.00 2-A-8 55265KX46 SEN 5.50000% 12,878,500.00 59,~~024~~003.1139 0.00 2-A-9 55265KX53 LOCK 5.50000% 16,294,500.00 74,~~680~~653.1593 0.00 2-A-10 55265KX61 LOCK 5.50000% 1,810,500.00 8,~~297~~294.7988 0.00 2-A-11 55265KX79 LOCK 5.50000% 1,000,000.00 4,~~583~~581.1554 0.00 2-A-12 55265KX87 IO 5.~~32000~~08250% 0.00 3331,~~175~~416.8317 0.00 3-A-1 55265KX95 SEN 4.50000% 50,~~566~~328,~~610~~811.6678 ~~189~~188,~~617~~659.2427 ~~237~~588,~~798~~389.8886 3-A-2 55265KY29 SEN 4.50000% 5,~~666~~640,~~947~~297.7587 21,~~250~~142.2185 2665,~~649~~940.8724 3-A-3 55265KY37 SEN 4.50000% ~~871~~867,~~838~~738.1113 3,~~269~~252.2675 410,~~099~~144.9865 4-A-1 55265KY45 SEN 5.00000% 42,~~899~~193,~~045~~737.2117 ~~178~~175,738.9052 ~~705~~421,~~308~~651.0300 5-A-1 55265KY52 SEN 5.25000% 20,~~772~~715,~~241~~786.7483 90,~~874~~596.9414 56387,~~454~~525.9244 5-A-2 55265K3H0 SEN 5.25000% 1,~~038~~035,~~612~~789.0934 4,~~543~~529.7581 219,~~822~~376.7527 6-A-1 55265KY60 PAC 4.00000% 16,~~820~~405,~~557~~553.7179 5654,~~066~~663.2980 ~~415~~434,~~003~~585.9271 6-A-2 55265KY78 PAC 4.00000% 24,~~846~~556,~~500~~207.9118 8281,~~818~~822.3703 ~~290~~303,~~293~~991.7313 6-A-3 55265KY86 PAC 5.25000% 23,850,000.00 104,~~339~~302.5996 0.00 6-A-4 55265KY94 PAC 5.25000% 2,000,000.00 8,~~749~~746.6558 0.00 6-A-5 55265KZ28 ACCR 6.00000% 1,~~892~~383,~~533~~040.8030 96,~~462~~912.2950 ~~509~~1,~~493~~383,040.5030 6-A-6 55265KZ36 SEN 0.00000% 6,~~992~~855,~~375~~901.7045 0.00 ~~136~~264,~~474~~732.2508 6-A-7 55265KZ44 SEN 0.00000% 1,031,250.00 0.00 0.00 6-A-8 55265KZ51 SEN 2.~~68000~~91750% 20,~~798~~364,~~189~~291.6365 4649,~~447~~491.4433 ~~433~~297,~~897~~648.9864 6-A-9 55265KZ69 SEN 8.~~51200~~13200% 6,~~932~~788,~~729~~096.2762 4945,~~174~~982.2069 ~~144~~99,~~632~~216.6520 6-A-10 55265KZ77 IO 5.~~32000~~08250% 0.00 4340,~~027~~234.4385 0.00 6-A-11 55265KZ85 SEN 6.00000% 26,~~541~~674,~~927~~631.2055 ~~132~~133,~~704~~321.3502 ~~(132~~73,~~704~~219.~~35)~~43 6-A-12 55265KZ93 PAC 4.75000% 18,700,000.00 7473,~~017~~991.8890 0.00 6-A-13 55265K2A6 IO 5.25000% 0.00 5150,~~192~~440.8144 0.00 6-A-14 55265K2B4 ACCR 5.25000% 9089,~~710~~220,~~676~~113.2720 ~~396~~390,~~843~~185.4041 12,~~490~~357,~~563~~378.0759 6-A-15 55265K2C2 ACCR 5.25000% 13,846,000.00 60,~~573~~552.8457 0.00 6-A-16 55265K2D0 SEN 5.25000% 4,~~620~~641,~~830~~046.8214 20,~~215~~296.3364 (20,~~215~~296.3364) 6-A-17 55265K2E8 LOCK 5.25000% 13,882,000.00 60,~~731~~710.3301 0.00 7-A-1 55265K2F5 SEN 5.25000% 6968,~~427~~700,~~233~~941.7626 ~~303~~300,~~732~~449.0513 ~~726~~1,~~292~~599,324.5047 7-A-2 55265K2G3 LOCK 5.25000% 15,000,000.00 65,~~622~~599.3935 0.00 7-A-3 55265K2H1 SEN 5.25000% 17,~~576~~392,~~514~~643.8736 76,~~894~~063.1907 ~~183~~404,~~871~~892.5227 7-A-4 55265K2J7 SEN 5.25000% 1,~~054~~043,~~590~~558.8960 4,~~613~~563.6578 1124,~~032~~293.2954 7-A-5 55265K2K4 SEN 5.25000% 13,~~172~~229,~~265~~892.7209 57,~~626~~858.3715 (57,~~626~~858.3715) 7-A-6 55265K2L2 ACCR 5.25000% 9,~~327~~270,~~734~~107.2891 40,~~807~~540.2187 57,~~626~~858.3715 7-A-7 55265K2M0 ACCR 5.25000% 10,649,000.00 46,~~587~~571.5216 0.00 8-A-1 55265K2N8 SEN 5.50000% 9088,~~077~~005,~~736~~233.1230 ~~412~~403,~~839~~199.8465 2761,~~072,502~~109.8293 9-A-1 55265K2P3 SEN 5.50000% 5655,~~365~~543,~~880~~663.2886 ~~258~~254,~~333~~475.3361 ~~822~~1,~~216~~731,360.4259 9-A-2 55265K2Q1 SEN 5.00000% 5655,~~365~~543,~~880~~663.2886 ~~234~~231,~~848~~341.4847 ~~822~~1,~~216~~731,360.4259 9-A-3 55265K2R9 SEN 5.25000% 4039,~~368~~779,~~029~~176.9930 ~~176~~173,~~603~~965.1087 ~~588~~1,~~853~~239,963.7018 9-A-4 55265K2S7 ACCR 5.25000% 10,~~435~~368,~~921~~281.3986 45,~~655~~343.3450 67,~~639~~911.5259 9-A-5 55265K2T5 ACCR 5.25000% 9,473,000.00 41,~~442~~428.7217 0.00 9-A-6 55265K2U2 SEN 5.25000% 15,~~281~~348,~~935~~791.8061 6667,~~855~~124.8171 (6667,~~855~~124.8171) 9-A-7 55265K2V0 LOCK 5.25000% 25,000,000.00 109,~~370~~332.6425 0.00 9-A-8 55265K2W8 SEN 5.25000% 179,~~142~~926.8153 ~~783~~786.7287 (~~783~~786.7287) 10-A-1 55265K2X6 SEN 5.00000% ~~106~~105,~~735~~153,~~676~~711.7315 ~~444~~437,~~714~~969.2720 1,~~581~~822,~~965~~739.5991 15-PO 55265K2Y4 PO 0.00000% ~~805~~802,~~642~~098.2629 0.00 318,~~543~~231.9700 30-PO 55265K2Z1 PO 0.00000% 13,~~966~~878,~~245~~852.7024 0.00 87158,~~393~~530.4657 15-AX 55265K3A5 IO 4.50000% 0.00 32,~~824~~407.4359 0.00 30-AX 55265K3B3 IO 5.25000% 0.00 ~~124~~122,~~143~~739.0683 0.00 B-1 55265K3E7 SUB 5.~~28136~~28145% 20,~~116~~088,~~623~~244.8235 88,~~532~~377.4294 28,~~379~~668.4727 B-2 55265K3F4 SUB 5.~~28136~~28145% 5,~~747~~739,~~466~~358.2402 25,~~294~~250.3622 8,~~108~~190.2273 B-3 55265K3G2 SUB 5.~~28136~~28145% 3,~~591~~586,~~551~~484.4164 15,~~806~~778.2769 5,~~066~~118.7733 B-4 55265KV97 SUB 5.~~28136~~28145% 2,~~155~~152,~~914~~873.8338 9,~~488~~471.0953 3,~~041~~072.4540 B-5 55265KW21 SUB 5.~~28136~~28145% 2,~~154~~151,~~930~~890.8478 9,~~483~~467.7621 3,~~040~~071.0600 B-6 55265KW39 SUB 5.~~28136~~28145% 2,~~155~~152,~~869~~828.5718 9,~~487~~471.8934 3,~~041~~072.3934 Totals 1,~~281~~268,~~700~~893,~~112~~242.6592 5,~~685~~625,~~200~~862.6527 1220,~~806~~699,~~869~~244.6852

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~131~~129,~~096~~523,~~255~~500.4719 12,~~264~~146,~~150~~077.3721 0.00 A-LR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 2-A-1 0.00 65,~~040~~928,~~197~~446.0377 61139,~~324~~423.1467 0.00 2-A-2 0.00 1413,~~226~~787,~~839~~004.6808 ~~197~~505,~~610~~016.7346 0.00 2-A-3 0.00 ~~853~~827,~~610~~220.3825 1130,~~856~~300.6499 0.00 2-A-4 0.00 1,330,000.00 6,~~095~~093.5945 0.00 2-A-5 0.00 7,~~420~~209,~~393~~577.2569 79228,~~886~~849.4734 0.00 2-A-6 0.00 7472,~~203~~095,~~932~~776.5490 ~~959~~2,~~131~~432,670.4794 0.00 2-A-7 0.00 20,524,000.00 94,~~064~~031.5956 0.00 2-A-8 0.00 12,878,500.00 59,~~024~~003.1139 0.00 2-A-9 0.00 16,294,500.00 74,~~680~~653.1593 0.00 2-A-10 0.00 1,810,500.00 8,~~297~~294.7988 0.00 2-A-11 0.00 1,000,000.00 4,~~583~~581.1554 0.00 2-A-12 0.00 0.00 3331,~~175~~416.8317 0.00 3-A-1 0.00 5049,~~328~~740,~~811~~421.7892 ~~427~~777,~~416~~049.1213 0.00 3-A-2 0.00 5,~~640~~574,~~297~~357.8763 4787,~~900~~083.0809 0.00 3-A-3 0.00 ~~867~~857,~~738~~593.1348 713,~~369~~397.2440 0.00 4-A-1 0.00 4241,~~193~~772,~~737~~086.17 ~~884~~597,~~046~~389.9352 0.00 5-A-1 0.00 20,~~715~~328,~~786~~261.8338 ~~147~~478,~~329~~121.8658 0.00 5-A-2 0.00 1,~~035~~016,~~789~~413.3407 723,~~366~~906.5008 0.00 6-A-1 0.00 1615,~~405~~970,~~553~~968.7907 ~~471~~489,~~070~~249.2151 0.00 6-A-2 0.00 24,~~556~~252,~~207~~216.1806 ~~373~~385,~~112~~813.1016 0.00 6-A-3 0.00 23,850,000.00 104,~~339~~302.5996 0.00 6-A-4 0.00 2,000,000.00 8,~~749~~746.6558 0.00 6-A-5 0.00 0.00 1,~~383~~389,~~040~~952.3080 ~~518,955.79~~ 0.00 6-A-6 0.00 6,~~855~~591,~~901~~169.4536 ~~136~~264,~~474~~732.2508 0.00 6-A-7 0.00 1,031,250.00 0.00 0.00 6-A-8 0.00 20,~~364~~066,~~291~~643.6501 ~~480~~347,~~345~~139.4297 0.00 6-A-9 0.00 6,~~788~~688,~~096~~880.6241 ~~193~~145,~~806~~198.8589 0.00 6-A-10 0.00 0.00 4340,~~027~~234.4385 0.00 6-A-11 0.00 26,~~674~~601,~~631~~412.5512 0206,540.0045 0.00 6-A-12 0.00 18,700,000.00 7473,~~017~~991.8890 0.00 6-A-13 0.00 0.00 5150,~~192~~440.8144 0.00 6-A-14 0.00 8986,~~220~~862,~~113~~734.2061 12,~~887~~747,~~406~~564.4700 0.00 6-A-15 0.00 13,846,000.00 60,~~573~~552.8457 0.00 6-A-16 0.00 4,~~641~~661,~~046~~342.1478 0.00 0.00 6-A-17 0.00 13,882,000.00 60,~~731~~710.3301 0.00 7-A-1 0.00 6867,~~700~~101,~~941~~616.2679 1,~~030~~899,~~024~~773.5560 0.00 7-A-2 0.00 15,000,000.00 65,~~622~~599.3935 0.00 7-A-3 0.00 1716,~~392~~987,~~643~~751.3609 ~~260~~480,~~765~~955.7134 0.00 7-A-4 0.00 1,~~043~~019,~~558~~265.6007 1528,~~645~~857.9432 0.00 7-A-5 0.00 13,~~229~~287,~~892~~750.0924 0.00 0.00 7-A-6 0.00 9,~~270~~212,~~107~~249.9176 98,~~433~~399.5802 0.00 7-A-7 0.00 10,649,000.00 46,~~587~~571.5216 0.00 8-A-1 0.00 8887,~~005~~244,~~233~~123.3036 21,~~485~~164,~~342~~309.6658 0.00 9-A-1 0.00 5553,~~543~~812,~~663~~303.8627 1,~~080~~985,~~549~~836.7520 0.00 9-A-2 0.00 5553,~~543~~812,~~663~~303.8627 1,~~057~~962,~~064~~702.9006 0.00 9-A-3 0.00 3938,~~779~~539,~~176~~213.3012 ~~765~~1,~~456~~413,929.8005 0.00 9-A-4 0.00 10,~~368~~300,~~281~~370.8628 113,~~294~~255.8609 0.00 9-A-5 0.00 9,473,000.00 41,~~442~~428.7217 0.00 9-A-6 0.00 15,~~348~~415,~~791~~916.6132 0.00 0.00 9-A-7 0.00 25,000,000.00 109,~~370~~332.6425 0.00 9-A-8 0.00 ~~179~~180,~~926~~713.5340 0.00 0.00 10-A-1 0.00 ~~105~~103,~~153~~330,~~711~~971.1523 2,~~026~~260,~~679~~709.8611 0.00 15-PO 0.00 ~~802~~783,~~098~~867.2930 318,~~543~~231.9700 0.00 30-PO 0.00 13,~~878~~720,~~852~~321.2467 87158,~~393~~530.4657 0.00 15-AX 0.00 0.00 32,~~824~~407.4359 0.00 30-AX 0.00 0.00 ~~124~~122,~~143~~739.0683 0.00 B-1 0.00 20,~~088~~059,~~244~~576.3508 ~~116~~117,~~911~~046.8921 0.00 B-2 0.00 5,~~739~~731,~~358~~167.0228 33,~~402~~440.5895 0.00 B-3 0.00 3,~~586~~581,~~484~~366.6430 20,~~873~~897.0402 0.00 B-4 0.00 2,~~152~~149,~~873~~800.3898 12,~~529~~543.5493 0.00 B-5 0.00 2,~~151~~148,~~890~~819.78 12,~~523~~538.8221 0.00 B-6 0.00 2,~~152~~149,~~828~~755.1884 12,~~529~~543.2868 0.00 Totals 0.00 1,~~268~~248,~~893~~193,~~242~~998.9238 1826,~~492~~325,~~070~~106.3379 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 140,000,000.00 131,~~783~~096,~~874~~255.3747 ~~161~~162,~~583~~278.8306 ~~526~~1,~~035~~410,477.0623 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 7,507,000.00 6,~~073~~040,~~684~~197.5703 7,~~086~~147.7794 26104,~~400~~602.7732 0.00 0.00 2-A-2 20,000,000.00 14,~~358~~226,~~642~~839.6068 2728,~~892~~133.6744 ~~103~~411,~~910~~702.2416 0.00 0.00 2-A-3 1,200,000.00 ~~861~~853,~~518~~610.5638 1,~~673~~688.5601 624,~~234~~702.6113 0.00 0.00 2-A-4 1,330,000.00 1,330,000.00 0.00 0.00 0.00 0.00 2-A-5 10,187,500.00 7,~~483~~420,~~567~~393.1025 13,~~369~~484.1151 49197,~~804~~331.7406 0.00 0.00 2-A-6 101,875,000.00 74,~~835~~203,~~670~~932.9954 ~~133~~134,~~691~~845.0708 ~~498~~1,~~047~~973,310.3856 0.00 0.00 2-A-7 20,524,000.00 20,524,000.00 0.00 0.00 0.00 0.00 2-A-8 12,878,500.00 12,878,500.00 0.00 0.00 0.00 0.00 2-A-9 16,294,500.00 16,294,500.00 0.00 0.00 0.00 0.00 2-A-10 1,810,500.00 1,810,500.00 0.00 0.00 0.00 0.00 2-A-11 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-12 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 58,000,000.00 50,~~566~~328,~~610~~811.6678 ~~213~~214,~~883~~868.7819 23373,~~915~~521.1168 0.00 0.00 3-A-2 6,500,000.00 5,~~666~~640,~~947~~297.7587 2324,~~969~~080.7306 241,~~680~~860.1419 0.00 0.00 3-A-3 1,000,000.00 ~~871~~867,~~838~~738.1113 3,~~687~~704.6562 ~~412~~6,440.3303 0.00 0.00 4-A-1 45,000,000.00 42,~~899~~193,~~045~~737.2117 51,~~804~~372.90 ~~653~~370,~~503~~278.1410 0.00 0.00 5-A-1 25,000,000.00 20,~~772~~715,~~241~~786.7483 52,~~121~~388.6525 4335,~~333~~137.2620 0.00 0.00 5-A-2 1,250,000.00 1,~~038~~035,~~612~~789.0934 2,~~606~~619.0841 ~~216~~16,756.6686 0.00 0.00 6-A-1 22,425,000.00 16,~~820~~405,~~557~~553.7179 4027,~~975~~209.8260 ~~374~~407,~~028~~376.1012 0.00 0.00 6-A-2 25,000,000.00 24,~~846~~556,~~500~~207.9118 2819,~~662~~033.4401 ~~261~~284,~~631~~958.2911 0.00 0.00 6-A-3 23,850,000.00 23,850,000.00 0.00 0.00 0.00 0.00 6-A-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 6-A-5 8,677,125.00 1,~~892~~383,~~533~~040.8030 5187,~~239~~025.6153 ~~467~~1,~~716~~302,927.1827 (96,~~462~~912.2950) 0.00 6-A-6 8,096,875.00 6,~~992~~855,~~375~~901.7045 1316,~~474~~574.9299 ~~122~~248,~~999~~157.3309 0.00 0.00 6-A-7 1,031,250.00 1,031,250.00 0.00 0.00 0.00 0.00 6-A-8 22,664,813.00 20,~~798~~364,~~189~~291.6365 4218,~~841~~635.3591 ~~391~~279,~~056~~012.6473 0.00 0.00 6-A-9 7,554,937.00 6,~~932~~788,~~729~~096.2762 146,~~280~~211.4597 ~~130~~93,~~352~~004.2024 0.00 0.00 6-A-10 0.00 0.00 0.00 0.00 0.00 0.00 6-A-11 25,000,000.00 26,~~541~~674,~~927~~631.2055 012,931.0059 0193,608.0087 (~~132~~133,~~704~~321.3501) 0.00 6-A-12 18,700,000.00 18,700,000.00 0.00 0.00 0.00 0.00 6-A-13 0.00 0.00 0.00 0.00 0.00 0.00 6-A-14 102,887,000.00 9089,~~710~~220,~~676~~113.2720 147,~~172~~596.2147 12,~~343~~209,~~390~~782.8612 0.00 0.00 6-A-15 13,846,000.00 13,846,000.00 0.00 0.00 0.00 0.00 6-A-16 4,385,000.00 4,~~620~~641,~~830~~046.8214 0.00 0.00 (20,~~215~~296.3364) 0.00 6-A-17 13,882,000.00 13,882,000.00 0.00 0.00 0.00 0.00 7-A-1 79,000,000.00 6968,~~427~~700,~~233~~941.7626 129,~~012~~002.5616 ~~597~~1,~~279~~470,322.9431 0.00 0.00 7-A-2 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 7-A-3 20,000,000.00 17,~~576~~392,~~514~~643.8736 32,~~661~~658.4178 ~~151~~372,~~210~~233.1150 0.00 0.00 7-A-4 1,200,000.00 1,~~054~~043,~~590~~558.8960 1,959.6853 922,~~072~~334.6101 0.00 0.00 7-A-5 12,500,000.00 13,~~172~~229,~~265~~892.7209 0.00 0.00 (57,~~626~~858.3715) 0.00 7-A-6 10,000,000.00 9,~~327~~270,~~734~~107.2891 104,~~236~~666.2786 4753,~~390~~191.1029 0.00 0.00 7-A-7 10,649,000.00 10,649,000.00 0.00 0.00 0.00 0.00 8-A-1 100,000,000.00 9088,~~077~~005,~~736~~233.1230 ~~107~~106,~~902~~186.5699 1654,~~964,600~~922.2694 0.00 0.00 9-A-1 69,815,000.00 5655,~~365~~543,~~880~~663.2886 91,~~332~~138.8473 ~~730~~1,~~883~~640,221.5886 0.00 0.00 9-A-2 69,815,000.00 5655,~~365~~543,~~880~~663.2886 91,~~332~~138.8473 ~~730~~1,~~883~~640,221.5886 0.00 0.00 9-A-3 50,000,000.00 4039,~~368~~779,~~029~~176.9930 65,~~410~~271.6260 ~~523~~1,~~443~~174,691.0858 0.00 0.00 9-A-4 11,225,000.00 10,~~435~~368,~~921~~281.3986 73,~~513~~574.4886 6064,~~126~~336.0472 0.00 0.00 9-A-5 9,473,000.00 9,473,000.00 0.00 0.00 0.00 0.00 9-A-6 14,502,000.00 15,~~281~~348,~~935~~791.8061 0.00 0.00 (6667,~~855~~124.8171) 0.00 9-A-7 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 9-A-8 170,000.00 179,~~142~~926.8153 0.00 0.00 (~~783~~786.7287) 0.00 10-A-1 138,300,000.00 ~~106~~105,~~735~~153,~~676~~711.7315 448,~~646~~389.6792 1,~~133~~374,~~318~~349.9299 0.00 0.00 15-PO 862,263.34 ~~805~~802,~~642~~098.2629 3,~~465~~479.06 7814,751.9194 0.00 0.00 30-PO 14,871,409.39 13,~~966~~878,~~245~~852.7024 17,~~559~~640.4152 69140,~~834~~890.05 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 20,444,000.00 20,~~116~~088,~~623~~244.8235 28,~~379~~668.4727 0.00 0.00 0.00 B-2 5,841,000.00 5,~~747~~739,~~466~~358.2402 8,~~108~~190.2273 0.00 0.00 0.00 B-3 3,650,000.00 3,~~591~~586,~~551~~484.4164 5,~~066~~118.7733 0.00 0.00 0.00 B-4 2,191,000.00 2,~~155~~152,~~914~~873.8338 3,~~041~~072.4540 0.00 0.00 0.00 B-5 2,190,000.00 2,~~154~~151,~~930~~890.8478 3,~~040~~071.0600 0.00 0.00 0.00 B-6 2,190,954.00 2,~~155~~152,~~869~~828.5718 3,~~041~~072.3934 0.00 0.00 0.00 Totals 1,460,246,726.73 1,~~281~~268,~~700~~893,~~112~~242.6592 2,~~089~~078,~~728~~130.3635 1118,~~004~~907,~~789~~414.2212 (~~287~~286,~~647~~299.8788) 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 ~~687~~1,~~618~~572,755.8929 ~~131~~129,~~096~~523,~~255~~500.4719 0.~~93640182~~92516786 ~~687~~1,~~618~~572,755.8929 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 2-A-1 33111,~~487~~750.5326 65,~~040~~928,~~197~~446.0377 0.~~80460864~~78972250 33111,~~487~~750.5326 2-A-2 ~~131~~439,~~802~~835.9160 1413,~~226~~787,~~839~~004.6808 0.~~71134198~~68935020 ~~131~~439,~~802~~835.9160 2-A-3 726,~~908~~390.1714 ~~853~~827,~~610~~220.3825 0.~~71134198~~68935021 726,~~908~~390.1714 2-A-4 0.00 1,330,000.00 1.00000000 0.00 2-A-5 63210,~~173~~815.8456 7,~~420~~209,~~393~~577.2569 0.~~72838216~~70768861 63210,~~173~~815.8456 2-A-6 ~~631~~2,~~738~~108,155.4564 7472,~~203~~095,~~932~~776.5490 0.~~72838216~~70768861 ~~631~~2,~~738~~108,155.4564 2-A-7 0.00 20,524,000.00 1.00000000 0.00 2-A-8 0.00 12,878,500.00 1.00000000 0.00 2-A-9 0.00 16,294,500.00 1.00000000 0.00 2-A-10 0.00 1,810,500.00 1.00000000 0.00 2-A-11 0.00 1,000,000.00 1.00000000 0.00 2-A-12 0.00 0.00 0.00000000 0.00 3-A-1 ~~237~~588,~~798~~389.8886 5049,~~328~~740,~~811~~421.7892 0.~~86773813~~85759348 ~~237~~588,~~798~~389.8886 3-A-2 2665,~~649~~940.8724 5,~~640~~574,~~297~~357.8763 0.~~86773813~~85759348 2665,~~649~~940.8724 3-A-3 410,~~099~~144.9865 ~~867~~857,~~738~~593.1348 0.~~86773813~~85759348 410,~~099~~144.9865 4-A-1 ~~705~~421,~~308~~651.0300 4241,~~193~~772,~~737~~086.17 0.~~93763860~~92826858 ~~705~~421,~~308~~651.0300 5-A-1 56387,~~454~~525.9244 20,~~715~~328,~~786~~261.8338 0.~~82863147~~81313046 56387,~~454~~525.9244 5-A-2 219,~~822~~376.7527 1,~~035~~016,~~789~~413.3407 0.~~82863147~~81313046 219,~~822~~376.7527 6-A-1 ~~415~~434,~~003~~585.9271 1615,~~405~~970,~~553~~968.7907 0.~~73157431~~71219479 ~~415~~434,~~003~~585.9271 6-A-2 ~~290~~303,~~293~~991.7313 24,~~556~~252,~~207~~216.1806 0.~~98224829~~97008864 ~~290~~303,~~293~~991.7313 6-A-3 0.00 23,850,000.00 1.00000000 0.00 6-A-4 0.00 2,000,000.00 1.00000000 0.00 6-A-5 ~~509,493.50~~ 1,383,040.30 0.~~15938923~~00 ~~509~~0.00000000 1,~~493~~383,040.5030 6-A-6 ~~136~~264,~~474~~732.2508 6,~~855~~591,~~901~~169.4536 0.~~84673426~~81403867 ~~136~~264,~~474~~732.2508 6-A-7 0.00 1,031,250.00 1.00000000 0.00 6-A-8 ~~433~~297,~~897~~648.9864 20,~~364~~066,~~291~~643.6501 0.~~89849811~~88536548 ~~433~~297,~~897~~648.9864 6-A-9 ~~144~~99,~~632~~216.6520 6,~~788~~688,~~096~~880.6241 0.~~89849811~~88536548 ~~144~~99,~~632~~216.6520 6-A-10 0.00 0.00 0.00000000 0.00 6-A-11 ~~(132~~73,~~704~~219.~~35)~~43 26,~~674~~601,~~631~~412.5512 1.~~06698526~~06405648 ~~(132~~73,~~704~~219.~~35)~~43 6-A-12 0.00 18,700,000.00 1.00000000 0.00 6-A-13 0.00 0.00 0.00000000 0.00 6-A-14 12,~~490~~357,~~563~~378.0759 8986,~~220~~862,~~113~~734.2061 0.~~86716605~~84425374 12,~~490~~357,~~563~~378.0759 6-A-15 0.00 13,846,000.00 1.00000000 0.00 6-A-16 (20,~~215~~296.3364) 4,~~641~~661,~~046~~342.1478 1.~~05839137~~06302002 (20,~~215~~296.3364) 6-A-17 0.00 13,882,000.00 1.00000000 0.00 7-A-1 ~~726~~1,~~292~~599,324.5047 6867,~~700~~101,~~941~~616.2679 0.~~86963217~~84938755 ~~726~~1,~~292~~599,324.5047 7-A-2 0.00 15,000,000.00 1.00000000 0.00 7-A-3 ~~183~~404,~~871~~892.5227 1716,~~392~~987,~~643~~751.3609 0.~~86963217~~84938755 ~~183~~404,~~871~~892.5227 7-A-4 1124,~~032~~293.2954 1,~~043~~019,~~558~~265.6007 0.~~86963217~~84938756 1124,~~032~~293.2954 7-A-5 (57,~~626~~858.3715) 13,~~229~~287,~~892~~750.0924 1.~~05839137~~06302002 (57,~~626~~858.3715) 7-A-6 57,~~626~~858.3715 9,~~270~~212,~~107~~249.9176 0.~~92701079~~92122498 57,~~626~~858.3715 7-A-7 0.00 10,649,000.00 1.00000000 0.00 8-A-1 2761,~~072,502~~109.8293 8887,~~005~~244,~~233~~123.3036 0.~~88005233~~87244123 2761,~~072,502~~109.8293 9-A-1 ~~822~~1,~~216~~731,360.4259 5553,~~543~~812,~~663~~303.8627 0.~~79558353~~77078426 ~~822~~1,~~216~~731,360.4259 9-A-2 ~~822~~1,~~216~~731,360.4259 5553,~~543~~812,~~663~~303.8627 0.~~79558353~~77078426 ~~822~~1,~~216~~731,360.4259 9-A-3 ~~588~~1,~~853~~239,963.7018 3938,~~779~~539,~~176~~213.3012 0.~~79558353~~77078426 ~~588~~1,~~853~~239,963.7018 9-A-4 67,~~639~~911.5259 10,~~368~~300,~~281~~370.8628 0.~~92367767~~91762764 67,~~639~~911.5259 9-A-5 0.00 9,473,000.00 1.00000000 0.00 9-A-6 (6667,~~855~~124.8171) 15,~~348~~415,~~791~~916.6132 1.~~05839137~~06302002 (6667,~~855~~124.8171) 9-A-7 0.00 25,000,000.00 1.00000000 0.00 9-A-8 (~~783~~786.7287) ~~179~~180,~~926~~713.5340 1.~~05839135~~06302000 (~~783~~786.7287) 10-A-1 1,~~581~~822,~~965~~739.5991 ~~105~~103,~~153~~330,~~711~~971.1523 0.~~76033052~~74715091 1,~~581~~822,~~965~~739.5991 15-PO 318,~~543~~231.9700 ~~802~~783,~~098~~867.2930 0.~~93022427~~90908109 318,~~543~~231.9700 30-PO 87158,~~393~~530.4657 13,~~878~~720,~~852~~321.2467 0.~~93325736~~92259727 87158,~~393~~530.4657 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 28,~~379~~668.4727 20,~~088~~059,~~244~~576.3508 0.~~98259853~~98119625 28,~~379~~668.4727 B-2 8,~~108~~190.2273 5,~~739~~731,~~358~~167.0228 0.~~98259853~~98119625 8,~~108~~190.2273 B-3 5,~~066~~118.7733 3,~~586~~581,~~484~~366.6430 0.~~98259853~~98119625 5,~~066~~118.7733 B-4 3,~~041~~072.4540 2,~~152~~149,~~873~~800.3898 0.~~98259853~~98119625 3,~~041~~072.4540 B-5 3,~~040~~071.0600 2,~~151~~148,~~890~~819.78 0.~~98259853~~98119625 3,~~040~~071.0600 B-6 3,~~041~~072.3934 2,~~152~~149,~~828~~755.1884 0.~~98259853~~98119625 3,~~041~~072.3934 Totals 1220,~~806~~699,~~869~~244.6852 1,~~268~~248,~~893~~193,~~242~~998.9238 0.~~86895811~~85478295 1220,~~806~~699,~~869~~244.6852

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 140,000,000.00 ~~941~~936.~~31338836~~40182479 1.~~15417021~~15912900 310.~~75739329~~07483736 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 7,507,000.00 ~~809~~804.~~06947782~~60863594 0.~~94402158~~95216997 313.~~51682030~~93397096 0.00000000 2-A-2 20,000,000.00 ~~717~~711.~~93213000~~34198400 1.~~39463350~~40667200 520.~~19551200~~58510800 0.00000000 2-A-3 1,200,000.00 ~~717~~711.~~93213333~~34198333 1.~~39463333~~40667500 520.~~19550833~~58510833 0.00000000 2-A-4 1,330,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 10,187,500.00 ~~734~~728.~~58327362~~38215951 1.~~31230528~~32363288 419.~~88880883~~36992000 0.00000000 2-A-6 101,875,000.00 ~~734~~728.~~58327352~~38215990 1.~~31230498~~32363269 419.~~88880864~~36991961 0.00000000 2-A-7 20,524,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 12,878,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 16,294,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-10 1,810,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 58,000,000.00 ~~871~~867.~~83811483~~73813414 3.~~68765138~~70462397 06.~~41232948~~44002897 0.00000000 3-A-2 6,500,000.00 ~~871~~867.~~83811538~~73813385 3.~~68765077~~70462462 06.~~41232923~~44002923 0.00000000 3-A-3 1,000,000.00 ~~871~~867.~~83811000~~73813000 3.~~68765000~~70462000 06.~~41233000~~44003000 0.00000000 4-A-1 45,000,000.00 ~~953~~937.~~31211578~~63860378 1.~~15122000~~14162000 148.~~52229200~~22840222 0.00000000 5-A-1 25,000,000.00 ~~830~~828.~~88966960~~63147320 2.~~08486600~~09553000 013.~~17333040~~40548800 0.00000000 5-A-2 1,250,000.00 ~~830~~828.~~88967200~~63147200 2.~~08486400~~09552800 013.~~17332800~~40548800 0.00000000 6-A-1 22,425,000.00 ~~750~~731.~~08061137~~57430502 1.~~82723835~~21336009 1618.~~67906800~~16615920 0.00000000 6-A-2 25,000,000.00 ~~993~~982.~~86003640~~24828720 10.~~14649760~~76132040 1011.~~46525160~~39832440 0.00000000 6-A-3 23,850,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 8,677,125.00 ~~218~~159.~~10608929~~38923318 510.~~90513678~~02930464 53150.~~90220609~~15656338 (10.~~09048677~~79663483) 6-A-6 8,096,875.00 ~~863~~846.~~58943420~~73425859 12.~~66421243~~04708483 1530.~~19096318~~64850205 0.00000000 6-A-7 1,031,250.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 22,664,813.00 ~~917~~898.~~64223380~~49811026 10.~~89021414~~82223974 1712.~~25390984~~31039188 0.00000000 6-A-9 7,554,937.00 ~~917~~898.~~64223448~~49811057 10.~~89021431~~82223981 1712.~~25390960~~31039253 0.00000000 6-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 25,000,000.00 ~~1061~~1066.~~67708800~~98526200 0.~~00000000~~51726360 07.~~00000000~~74435480 (5.~~30817400~~33284040) 6-A-12 18,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 102,887,000.00 ~~881~~867.~~65342823~~16604819 1.~~43042571~~43454926 1321.~~05695433~~47775832 0.00000000 6-A-15 13,846,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-16 4,385,000.00 ~~1053~~1058.~~78125884~~39136602 0.00000000 0.00000000 (4.~~61010946~~62865222) 6-A-17 13,882,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-1 79,000,000.00 ~~878~~869.~~82574380~~63216785 1.~~63307038~~63293873 718.~~56050557~~61167481 0.00000000 7-A-2 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-3 20,000,000.00 ~~878~~869.~~82574350~~63216800 1.~~63307050~~63293900 718.~~56050550~~61167500 0.00000000 7-A-4 1,200,000.00 ~~878~~869.~~82574167~~63216667 1.~~63306667~~63294167 718.~~56050833~~61167500 0.00000000 7-A-5 12,500,000.00 ~~1053~~1058.~~78125760~~39136720 0.00000000 0.00000000 (4.~~61010960~~62865200) 7-A-6 10,000,000.00 ~~932~~927.~~77342800~~01079100 10.~~02362700~~46668600 45.~~73901000~~31912900 0.00000000 7-A-7 10,649,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-1 100,000,000.00 ~~900~~880.~~77736120~~05233300 1.~~07902560~~06186990 196.~~64600260~~54922940 0.00000000 9-A-1 69,815,000.00 ~~807~~795.~~36059987~~58352589 1.~~30821228~~30543193 1023.~~46886171~~49383170 0.00000000 9-A-2 69,815,000.00 ~~807~~795.~~36059987~~58352589 1.~~30821228~~30543193 1023.~~46886171~~49383170 0.00000000 9-A-3 50,000,000.00 ~~807~~795.~~36059980~~58352600 1.~~30821240~~30543200 1023.~~46886160~~49383160 0.00000000 9-A-4 11,225,000.00 ~~929~~923.~~70346459~~67767127 0.~~66935234~~31847305 5.~~35644009~~73155635 0.00000000 9-A-5 9,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-6 14,502,000.00 ~~1053~~1058.~~78125776~~39136740 0.00000000 0.00000000 (4.~~61010964~~62865191) 9-A-7 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-8 170,000.00 ~~1053~~1058.~~78123529~~39135294 0.00000000 0.00000000 (4.~~61011765~~62864706) 10-A-1 138,300,000.00 ~~771~~760.~~76917375~~33052169 3.~~24401063~~24215416 89.~~19464150~~93745474 0.00000000 15-PO 862,263.34 ~~934~~930.~~33435312~~22427464 4.~~01856352~~03479986 017.~~09151497~~10839290 0.00000000 30-PO 14,871,409.39 ~~939~~933.~~13396732~~25735820 1.~~18074955~~18620364 49.~~69585956~~47388686 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 20,444,000.00 ~~983~~982.~~98668656~~59853013 1.~~38815643~~40228282 0.00000000 0.00000000 B-2 5,841,000.00 ~~983~~982.~~98668721~~59853107 1.~~38815614~~40228214 0.00000000 0.00000000 B-3 3,650,000.00 ~~983~~982.~~98668767~~59853151 1.~~38815616~~40228219 0.00000000 0.00000000 B-4 2,191,000.00 ~~983~~982.~~98668644~~59853035 1.~~38815609~~40228206 0.00000000 0.00000000 B-5 2,190,000.00 ~~983~~982.~~98668493~~59852968 1.~~38815525~~40228311 0.00000000 0.00000000 B-6 2,190,954.00 ~~983~~982.~~98668799~~59853014 1.~~38815785~~40228412 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 411.~~91156350~~23396636 ~~936~~925.~~40182479~~16785850 0.~~93640182~~92516786 411.~~91156350~~23396636 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 414.~~46084055~~88614094 ~~804~~789.~~60863594~~72249500 0.~~80460864~~78972250 414.~~46084055~~88614094 2-A-2 0.00000000 621.~~59014550~~99178000 ~~711~~689.~~34198400~~35020400 0.~~71134198~~68935020 621.~~59014550~~99178000 2-A-3 0.00000000 621.~~59014167~~99178333 ~~711~~689.~~34198333~~35020833 0.~~71134198~~68935021 621.~~59014167~~99178333 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 620.~~20111313~~69355190 ~~728~~707.~~38215951~~68860761 0.~~72838216~~70768861 620.~~20111313~~69355190 2-A-6 0.00000000 620.~~20111362~~69355229 ~~728~~707.~~38215990~~68860761 0.~~72838216~~70768861 620.~~20111362~~69355229 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 410.~~09998069~~14465276 ~~867~~857.~~73813414~~59348138 0.~~86773813~~85759348 410.~~09998069~~14465276 3-A-2 0.00000000 410.~~09998000~~14465231 ~~867~~857.~~73813385~~59348154 0.~~86773813~~85759348 410.~~09998000~~14465231 3-A-3 0.00000000 410.~~09998000~~14465000 ~~867~~857.~~73813000~~59348000 0.~~86773813~~85759348 410.~~09998000~~14465000 4-A-1 0.00000000 159.~~67351178~~37002222 ~~937~~928.~~63860378~~26858156 0.~~93763860~~92826858 159.~~67351178~~37002222 5-A-1 0.00000000 215.~~25819680~~50101760 ~~828~~813.~~63147320~~13045520 0.~~82863147~~81313046 215.~~25819680~~50101760 5-A-2 0.00000000 215.~~25820000~~50101600 ~~828~~813.~~63147200~~13045600 0.~~82863147~~81313046 215.~~25820000~~50101600 6-A-1 0.00000000 1819.~~50630635~~37951884 ~~731~~712.~~57430502~~19478573 0.~~73157431~~71219479 1819.~~50630635~~37951884 6-A-2 0.00000000 1112.~~61174920~~15964520 ~~982~~970.~~24828720~~08864240 0.~~98224829~~97008864 1112.~~61174920~~15964520 6-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 ~~58.71685610~~ 159.38923318 0.~~15938923~~00000000 580.~~71685610~~00000000 159.38923318 6-A-6 0.00000000 1632.~~85517561~~69558688 ~~846~~814.~~73425859~~03867047 0.~~84673426~~81403867 1632.~~85517561~~69558688 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 1913.~~14412354~~13263163 ~~898~~885.~~49811026~~36547864 0.~~89849811~~88536548 1913.~~14412354~~13263163 6-A-9 0.00000000 1913.~~14412390~~13263102 ~~898~~885.~~49811057~~36547823 0.~~89849811~~88536548 1913.~~14412390~~13263102 6-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 0.00000000 (52.~~30817400)~~92877720 1,~~066~~064.~~98526200~~05648480 1.~~06698526~~06405648 (52.~~30817400)~~92877720 6-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 0.00000000 1422.~~48738004~~91230758 ~~867~~844.~~16604819~~25374061 0.~~86716605~~84425374 1422.~~48738004~~91230758 6-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-16 0.00000000 (4.~~61010946~~62865222) 1,~~058~~063.~~39136602~~02001824 1.~~05839137~~06302002 (4.~~61010946~~62865222) 6-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-1 0.00000000 920.~~19357595~~24461354 ~~869~~849.~~63216785~~38755430 0.~~86963217~~84938755 920.~~19357595~~24461354 7-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-3 0.00000000 920.~~19357600~~24461350 ~~869~~849.~~63216800~~38755450 0.~~86963217~~84938755 920.~~19357600~~24461350 7-A-4 0.00000000 920.~~19357500~~24461667 ~~869~~849.~~63216667~~38755833 0.~~86963217~~84938756 920.~~19357500~~24461667 7-A-5 0.00000000 (4.~~61010960~~62865200) 1,~~058~~063.~~39136720~~02001920 1.~~05839137~~06302002 (4.~~61010960~~62865200) 7-A-6 0.00000000 5.~~76263700~~78581500 ~~927~~921.~~01079100~~22497600 0.~~92701079~~92122498 5.~~76263700~~78581500 7-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-1 0.00000000 207.~~72502820~~61109930 ~~880~~872.~~05233300~~44123360 0.~~88005233~~87244123 207.~~72502820~~61109930 9-A-1 0.00000000 1124.~~77707398~~79926363 ~~795~~770.~~58352589~~78426226 0.~~79558353~~77078426 1124.~~77707398~~79926363 9-A-2 0.00000000 1124.~~77707398~~79926363 ~~795~~770.~~58352589~~78426226 0.~~79558353~~77078426 1124.~~77707398~~79926363 9-A-3 0.00000000 1124.~~77707400~~79926360 ~~795~~770.~~58352600~~78426240 0.~~79558353~~77078426 1124.~~77707400~~79926360 9-A-4 0.00000000 6.~~02579243~~05003029 ~~923~~917.~~67767127~~62764187 0.~~92367767~~91762764 6.~~02579243~~05003029 9-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-6 0.00000000 (4.~~61010964~~62865191) 1,~~058~~063.~~39136740~~02001931 1.~~05839137~~06302002 (4.~~61010964~~62865191) 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-8 0.00000000 (4.~~61011765~~62864706) 1,~~058~~063.~~39135294~~02000000 1.~~05839135~~06302000 (4.~~61011765~~62864706) 10-A-1 0.00000000 1113.~~43865213~~17960889 ~~760~~747.~~33052169~~15091273 0.~~76033052~~74715091 1113.~~43865213~~17960889 15-PO 0.00000000 421.~~11007848~~14319275 ~~930~~909.~~22427464~~08109349 0.~~93022427~~90908109 421.~~11007848~~14319275 30-PO 0.00000000 510.~~87660912~~66009050 ~~933~~922.~~25735820~~59726770 0.~~93325736~~92259727 510.~~87660912~~66009050 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~38815643~~40228282 ~~982~~981.~~59853013~~19624731 0.~~98259853~~98119625 1.~~38815643~~40228282 B-2 0.00000000 1.~~38815614~~40228214 ~~982~~981.~~59853107~~19624722 0.~~98259853~~98119625 1.~~38815614~~40228214 B-3 0.00000000 1.~~38815616~~40228219 ~~982~~981.~~59853151~~19624658 0.~~98259853~~98119625 1.~~38815616~~40228219 B-4 0.00000000 1.~~38815609~~40228206 ~~982~~981.~~59853035~~19624829 0.~~98259853~~98119625 1.~~38815609~~40228206 B-5 0.00000000 1.~~38815525~~40228311 ~~982~~981.~~59852968~~19624658 0.~~98259853~~98119625 1.~~38815525~~40228311 B-6 0.00000000 1.~~38815785~~40228412 ~~982~~981.~~59853014~~19624602 0.~~98259853~~98119625 1.~~38815785~~40228412 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 140,000,000.00 5.25000% 131,~~783~~096,~~874~~255.3747 ~~576~~573,~~554~~546.4512 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 A-UR 50.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 7,507,000.00 5.50000% 6,~~073~~040,~~684~~197.5703 27,~~837~~684.7224 0.00 0.00 2-A-2 20,000,000.00 5.50000% 14,~~358~~226,~~642~~839.6068 65,~~810~~206.4535 0.00 0.00 2-A-3 1,200,000.00 5.50000% ~~861~~853,~~518~~610.5638 3,~~948~~912.6338 0.00 0.00 2-A-4 1,330,000.00 5.50000% 1,330,000.00 6,095.83 0.00 0.00 2-A-5 10,187,500.00 2.~~68000~~91750% 7,~~483~~420,~~567~~393.1025 1618,~~713~~040.3083 0.00 0.00 2-A-6 101,875,000.00 5.25000% 74,~~835~~203,~~670~~932.9954 ~~327~~324,~~406~~642.0620 0.00 0.00 2-A-7 20,524,000.00 5.50000% 20,524,000.00 94,068.33 0.00 0.00 2-A-8 12,878,500.00 5.50000% 12,878,500.00 59,026.46 0.00 0.00 2-A-9 16,294,500.00 5.50000% 16,294,500.00 74,683.13 0.00 0.00 2-A-10 1,810,500.00 5.50000% 1,810,500.00 8,298.13 0.00 0.00 2-A-11 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 2-A-12 0.00 5.~~32000~~08250% 7,~~483~~420,~~567~~393.1025 3331,~~177~~428.1546 0.00 0.00 3-A-1 58,000,000.00 4.50000% 50,~~566~~328,~~610~~811.6678 ~~189~~188,~~624~~733.7904 0.00 0.00 3-A-2 6,500,000.00 4.50000% 5,~~666~~640,~~947~~297.7587 21,~~251~~151.0512 0.00 0.00 3-A-3 1,000,000.00 4.50000% ~~871~~867,~~838~~738.1113 3,~~269~~254.3902 0.00 0.00 4-A-1 45,000,000.00 5.00000% 42,~~899~~193,~~045~~737.2117 ~~178~~175,~~746~~807.0224 0.00 0.00 5-A-1 25,000,000.00 5.25000% 20,~~772~~715,~~241~~786.7483 90,~~878~~631.5657 0.00 0.00 5-A-2 1,250,000.00 5.25000% 1,~~038~~035,~~612~~789.0934 4,~~543~~531.9358 0.00 0.00 6-A-1 22,425,000.00 4.00000% 16,~~820~~405,~~557~~553.7179 5654,~~068~~685.5318 0.00 0.00 6-A-2 25,000,000.00 4.00000% 24,~~846~~556,~~500~~207.9118 8281,~~821~~854.6702 0.00 0.00 6-A-3 23,850,000.00 5.25000% 23,850,000.00 104,343.75 0.00 0.00 6-A-4 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 6-A-5 8,677,125.00 6.00000% 1,~~892~~383,~~533~~040.8030 96,~~462~~915.6720 0.00 0.00 6-A-6 8,096,875.00 0.00000% 6,~~992~~855,~~375~~901.7045 0.00 0.00 0.00 6-A-7 1,031,250.00 0.00000% 1,031,250.00 0.00 0.00 0.00 6-A-8 22,664,813.00 2.~~68000~~91750% 20,~~798~~364,~~189~~291.6365 4649,~~449~~510.2968 0.00 0.00 6-A-9 7,554,937.00 8.~~51200~~13200% 6,~~932~~788,~~729~~096.2762 4946,~~176~~000.1667 0.00 0.00 6-A-10 0.00 5.~~32000~~08250% 9,~~705~~503,~~821~~336.8310 4340,~~029~~250.1459 0.00 0.00 6-A-11 25,000,000.00 6.00000% 26,~~541~~674,~~927~~631.2055 ~~132~~133,~~709~~373.6416 0.00 0.00 6-A-12 18,700,000.00 4.75000% 18,700,000.00 74,020.83 0.00 0.00 6-A-13 0.00 5.25000% 11,~~701~~533,~~680~~752.6261 5150,~~194~~460.8517 0.00 0.00 6-A-14 102,887,000.00 5.25000% 9089,~~710~~220,~~676~~113.2720 ~~396~~390,~~859~~338.2100 0.00 0.00 6-A-15 13,846,000.00 5.25000% 13,846,000.00 60,576.25 0.00 0.00 6-A-16 4,385,000.00 5.25000% 4,~~620~~641,~~830~~046.8214 20,~~216~~304.1358 0.00 0.00 6-A-17 13,882,000.00 5.25000% 13,882,000.00 60,733.75 0.00 0.00 7-A-1 79,000,000.00 5.25000% 6968,~~427~~700,~~233~~941.7626 ~~303~~300,~~744~~566.1562 0.00 0.00 7-A-2 15,000,000.00 5.25000% 15,000,000.00 65,625.00 0.00 0.00 7-A-3 20,000,000.00 5.25000% 17,~~576~~392,~~514~~643.8736 76,~~897~~092.2581 0.00 0.00 7-A-4 1,200,000.00 5.25000% 1,~~054~~043,~~590~~558.8960 4,~~613~~565.8457 0.00 0.00 7-A-5 12,500,000.00 5.25000% 13,~~172~~229,~~265~~892.7209 57,~~628~~880.6678 0.00 0.00 7-A-6 10,000,000.00 5.25000% 9,~~327~~270,~~734~~107.2891 40,~~808~~556.8472 0.00 0.00 7-A-7 10,649,000.00 5.25000% 10,649,000.00 46,589.38 0.00 0.00 8-A-1 100,000,000.00 5.50000% 9088,~~077~~005,~~736~~233.1230 ~~412~~403,~~856~~357.2932 0.00 0.00 9-A-1 69,815,000.00 5.50000% 5655,~~365~~543,~~880~~663.2886 ~~258~~254,~~343~~575.6213 0.00 0.00 9-A-2 69,815,000.00 5.00000% 5655,~~365~~543,~~880~~663.2886 ~~234~~231,~~857~~431.8393 0.00 0.00 9-A-3 50,000,000.00 5.25000% 4039,~~368~~779,~~029~~176.9930 ~~176~~174,~~610~~033.1390 0.00 0.00 9-A-4 11,225,000.00 5.25000% 10,~~435~~368,~~921~~281.3986 45,~~657~~361.1623 0.00 0.00 9-A-5 9,473,000.00 5.25000% 9,473,000.00 41,444.38 0.00 0.00 9-A-6 14,502,000.00 5.25000% 15,~~281~~348,~~935~~791.8061 6667,~~858~~150.4796 0.00 0.00 9-A-7 25,000,000.00 5.25000% 25,000,000.00 109,375.00 0.00 0.00 9-A-8 170,000.00 5.25000% 179,~~142~~926.8153 ~~783~~787.7518 0.00 0.00 10-A-1 138,300,000.00 5.00000% ~~106~~105,~~735~~153,~~676~~711.7315 ~~444~~438,~~731~~140.9946 0.00 0.00 15-PO 862,263.34 0.00000% ~~805~~802,~~642~~098.2629 0.00 0.00 0.00 30-PO 14,871,409.39 0.00000% 13,~~966~~878,~~245~~852.7024 0.00 0.00 0.00 15-AX 0.00 4.50000% 8,~~753~~645,~~530~~403.7138 32,~~825~~420.7426 0.00 0.00 30-AX 0.00 5.25000% 28,~~376~~065,~~686~~790.0116 ~~124~~122,~~148~~787.0083 0.00 0.00 B-1 20,444,000.00 5.~~28136~~28145% 20,~~116~~088,~~623~~244.8235 88,~~535~~412.9550 0.00 0.00 B-2 5,841,000.00 5.~~28136~~28145% 5,~~747~~739,~~466~~358.2402 25,~~295~~260.3710 0.00 0.00 B-3 3,650,000.00 5.~~28136~~28145% 3,~~591~~586,~~551~~484.4164 15,~~806~~784.9086 0.00 0.00 B-4 2,191,000.00 5.~~28136~~28145% 2,~~155~~152,~~914~~873.8338 9,~~488~~475.4724 0.00 0.00 B-5 2,190,000.00 5.~~28136~~28145% 2,~~154~~151,~~930~~890.8478 9,~~484~~470.1491 0.00 0.00 B-6 2,190,954.00 5.~~28136~~28145% 2,~~155~~152,~~869~~828.5718 9,~~488~~475.2704 0.00 0.00 Totals 1,460,246,726.73 5,~~685~~628,~~427~~062.1630 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 22224.9720 0.00 ~~576~~573,~~531~~321.4892 0.00 ~~131~~129,~~096~~523,~~255~~500.4719 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 2-A-1 110.1182 0.00 27,~~836~~673.6141 0.00 65,~~040~~928,~~197~~446.0377 2-A-2 225.6249 0.00 65,~~807~~180.8286 0.00 1413,~~226~~787,~~839~~004.6808 2-A-3 01.1653 0.00 3,~~948~~910.4785 0.00 ~~853~~827,~~610~~220.3825 2-A-4 02.2438 0.00 6,~~095~~093.5945 0.00 1,330,000.00 2-A-5 07.6705 0.00 1618,~~712~~033.6378 0.00 7,~~420~~209,~~393~~577.2569 2-A-6 13126.0490 0.00 ~~327~~324,~~393~~515.0230 0.00 7472,~~203~~095,~~932~~776.5490 2-A-7 336.7577 0.00 94,~~064~~031.5956 0.00 20,524,000.00 2-A-8 223.3507 0.00 59,~~024~~003.1139 0.00 12,878,500.00 2-A-9 229.9819 0.00 74,~~680~~653.1593 0.00 16,294,500.00 2-A-10 03.3324 0.00 8,~~297~~294.7988 0.00 1,810,500.00 2-A-11 01.1879 0.00 4,~~583~~581.1554 0.00 1,000,000.00 2-A-12 112.3229 0.00 3331,~~175~~416.8317 0.00 7,~~420~~209,~~393~~577.2569 3-A-1 773.5578 0.00 ~~189~~188,~~617~~659.2427 0.00 5049,~~328~~740,~~811~~421.7892 3-A-2 08.8527 0.00 21,~~250~~142.2185 0.00 5,~~640~~574,~~297~~357.8763 3-A-3 01.1327 0.00 3,~~269~~252.2675 0.00 ~~867~~857,~~738~~593.1348 4-A-1 768.1272 0.00 ~~178~~175,738.9052 0.00 4241,~~193~~772,~~737~~086.17 5-A-1 335.6243 0.00 90,~~874~~596.9414 0.00 20,~~715~~328,~~786~~261.8338 5-A-2 01.1877 0.00 4,~~543~~529.7581 0.00 1,~~035~~016,~~789~~413.3407 6-A-1 221.2338 0.00 5654,~~066~~663.2980 0.00 1615,~~405~~970,~~553~~968.7907 6-A-2 332.3000 0.00 8281,~~818~~822.3703 0.00 24,~~556~~252,~~207~~216.1806 6-A-3 440.1679 0.00 104,~~339~~302.5996 0.00 23,850,000.00 6-A-4 03.3542 0.00 8,~~749~~746.6558 0.00 2,000,000.00 6-A-5 02.3870 0.00 96,~~462~~912.2950 0.00 ~~1,383,040~~0.3000 6-A-6 0.00 0.00 0.00 0.00 6,~~855~~591,~~901~~169.4536 6-A-7 0.00 0.00 0.00 0.00 1,031,250.00 6-A-8 119.8535 0.00 4649,~~447~~491.4433 0.00 20,~~364~~066,~~291~~643.6501 6-A-9 117.9698 0.00 4945,~~174~~982.2069 0.00 6,~~788~~688,~~096~~880.6241 6-A-10 115.7173 0.00 4340,~~027~~234.4385 0.00 9,~~503~~364,~~336~~433.1040 6-A-11 552.2914 0.00 ~~132~~133,~~704~~321.3502 0.00 26,~~674~~601,~~631~~412.5512 6-A-12 228.9593 0.00 7473,~~017~~991.8890 0.00 18,700,000.00 6-A-13 219.0472 0.00 5150,~~192~~440.8144 0.00 11,~~533~~357,~~752~~900.6198 6-A-14 15152.8158 0.00 ~~396~~390,~~843~~185.4041 0.00 8986,~~220~~862,~~113~~734.2061 6-A-15 223.4168 0.00 60,~~573~~552.8457 0.00 13,846,000.00 6-A-16 07.8194 0.00 20,~~215~~296.3364 0.00 4,~~641~~661,~~046~~342.1478 6-A-17 223.4274 0.00 60,~~731~~710.3301 0.00 13,882,000.00 7-A-1 12117.1049 0.00 ~~303~~300,~~732~~449.0513 0.00 6867,~~700~~101,~~941~~616.2679 7-A-2 225.6165 0.00 65,~~622~~599.3935 0.00 15,000,000.00 7-A-3 329.0674 0.00 76,~~894~~063.1907 0.00 1716,~~392~~987,~~643~~751.3609 7-A-4 01.1878 0.00 4,~~613~~563.6578 0.00 1,~~043~~019,~~558~~265.6007 7-A-5 222.3063 0.00 57,~~626~~858.3715 0.00 13,~~229~~287,~~892~~750.0924 7-A-6 115.6385 0.00 40,~~807~~540.2187 0.00 9,~~270~~212,~~107~~249.9176 7-A-7 118.8621 0.00 46,~~587~~571.5216 0.00 10,649,000.00 8-A-1 16157.4567 0.00 ~~412~~403,~~839~~199.8465 0.00 8887,~~005~~244,~~233~~123.3036 9-A-1 1099.2951 0.00 ~~258~~254,~~333~~475.3361 0.00 5553,~~543~~812,~~663~~303.8627 9-A-2 990.3647 0.00 ~~234~~231,~~848~~341.4847 0.00 5553,~~543~~812,~~663~~303.8627 9-A-3 768.0403 0.00 ~~176~~173,~~603~~965.1087 0.00 3938,~~779~~539,~~176~~213.3012 9-A-4 117.8273 0.00 45,~~655~~343.3450 0.00 10,~~368~~300,~~281~~370.8628 9-A-5 116.6520 0.00 41,~~442~~428.7217 0.00 9,473,000.00 9-A-6 226.6625 0.00 6667,~~855~~124.8171 0.00 15,~~348~~415,~~791~~916.6132 9-A-7 442.3675 0.00 109,~~370~~332.6425 0.00 25,000,000.00 9-A-8 0.0331 0.00 ~~783~~786.7287 0.00 ~~179~~180,~~926~~713.5340 10-A-1 17171.7227 0.00 ~~444~~437,~~714~~969.2720 0.00 ~~105~~103,~~153~~330,~~711~~971.1523 15-PO 0.00 0.00 0.00 0.00 ~~802~~783,~~098~~867.2930 30-PO 0.00 0.00 0.00 0.00 13,~~878~~720,~~852~~321.2467 15-AX 112.3167 0.00 32,~~824~~407.4359 0.00 8,~~645~~535,~~403~~388.3864 30-AX 448.9500 0.00 ~~124~~122,~~143~~739.0683 0.00 2827,~~065~~472,~~790~~696.1675 B-1 334.5356 0.00 88,~~532~~377.4294 0.00 20,~~088~~059,~~244~~576.3508 B-2 19.0187 0.00 25,~~294~~250.3622 0.00 5,~~739~~731,~~358~~167.0228 B-3 06.6317 0.00 15,~~806~~778.2769 0.00 3,~~586~~581,~~484~~366.6430 B-4 03.3870 0.00 9,~~488~~471.0953 0.00 2,~~152~~149,~~873~~800.3898 B-5 03.3870 0.00 9,~~483~~467.7621 0.00 2,~~151~~148,~~890~~819.78 B-6 03.3870 0.00 9,~~487~~471.8934 0.00 2,~~152~~149,~~828~~755.1884 Totals ~~226~~2,199.5395 0.00 5,~~685~~625,~~200~~862.6527 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 140,000,000.00 5.25000% ~~941~~936.~~31338836~~40182479 4.~~11824607~~09675800 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 7,507,000.00 5.50000% ~~809~~804.~~06947782~~60863594 3.~~70823498~~68779006 0.00000000 0.00000000 2-A-2 20,000,000.00 5.50000% ~~717~~711.~~93213000~~34198400 3.~~29052250~~26031750 0.00000000 0.00000000 2-A-3 1,200,000.00 5.50000% ~~717~~711.~~93213333~~34198333 3.~~29052500~~26031667 0.00000000 0.00000000 2-A-4 1,330,000.00 5.50000% 1000.00000000 4.58333083 0.00000000 0.00000000 2-A-5 10,187,500.00 2.~~68000~~91750% ~~734~~728.~~58327362~~38215951 1.~~64056933~~77087902 0.00000000 0.00000000 2-A-6 101,875,000.00 5.25000% ~~734~~728.~~58327352~~38215990 3.~~21380182~~18667190 0.00000000 0.00000000 2-A-7 20,524,000.00 5.50000% 1000.00000000 4.58333317 0.00000000 0.00000000 2-A-8 12,878,500.00 5.50000% 1000.00000000 4.58333346 0.00000000 0.00000000 2-A-9 16,294,500.00 5.50000% 1000.00000000 4.58333364 0.00000000 0.00000000 2-A-10 1,810,500.00 5.50000% 1000.00000000 4.58333610 0.00000000 0.00000000 2-A-11 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 2-A-12 0.00 5.~~32000~~08250% ~~734~~728.~~58327362~~38215951 3.~~25665276~~08500221 0.00000000 0.00000000 3-A-1 58,000,000.00 4.50000% ~~871~~867.~~83811483~~73813414 3.~~26939293~~25401793 0.00000000 0.00000000 3-A-2 6,500,000.00 4.50000% ~~871~~867.~~83811538~~73813385 3.~~26939231~~25401846 0.00000000 0.00000000 3-A-3 1,000,000.00 4.50000% ~~871~~867.~~83811000~~73813000 3.~~26939000~~25402000 0.00000000 0.00000000 4-A-1 45,000,000.00 5.00000% ~~953~~937.~~31211578~~63860378 3.~~97213378~~90682756 0.00000000 0.00000000 5-A-1 25,000,000.00 5.25000% ~~830~~828.~~88966960~~63147320 3.~~63514240~~62526280 0.00000000 0.00000000 5-A-2 1,250,000.00 5.25000% ~~830~~828.~~88967200~~63147200 3.~~63514400~~62526400 0.00000000 0.00000000 6-A-1 22,425,000.00 4.00000% ~~750~~731.~~08061137~~57430502 2.~~50026890~~43858105 0.00000000 0.00000000 6-A-2 25,000,000.00 4.00000% ~~993~~982.~~86003640~~24828720 3.~~31286680~~27416080 0.00000000 0.00000000 6-A-3 23,850,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-4 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-5 8,677,125.00 6.00000% ~~218~~159.~~10608929~~38923318 10.~~09053056~~79694599 0.00000000 0.00000000 6-A-6 8,096,875.00 0.00000% ~~863~~846.~~58943420~~73425859 0.00000000 0.00000000 0.00000000 6-A-7 1,031,250.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 22,664,813.00 2.~~68000~~91750% ~~917~~898.~~64223380~~49811026 2.~~04940098~~18447335 0.00000000 0.00000000 6-A-9 7,554,937.00 8.~~51200~~13200% ~~917~~898.~~64223448~~49811057 6.~~50914230~~08882245 0.00000000 0.00000000 6-A-10 0.00 5.~~32000~~08250% ~~917~~898.~~64229768~~49817225 43.~~06821386~~80551431 0.00000000 0.00000000 6-A-11 25,000,000.00 6.00000% ~~1061~~1066.~~67708800~~98526200 5.~~30838560~~33492640 0.00000000 0.00000000 6-A-12 18,700,000.00 4.75000% 1000.00000000 3.95833316 0.00000000 0.00000000 6-A-13 0.00 5.25000% ~~895~~882.~~12901891~~28323720 3.~~91618925~~85998934 0.00000000 0.00000000 6-A-14 102,887,000.00 5.25000% ~~881~~867.~~65342823~~16604819 3.~~85723376~~79385151 0.00000000 0.00000000 6-A-15 13,846,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-16 4,385,000.00 5.25000% ~~1053~~1058.~~78125884~~39136602 4.~~61029190~~63046294 0.00000000 0.00000000 6-A-17 13,882,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 7-A-1 79,000,000.00 5.25000% ~~878~~869.~~82574380~~63216785 3.~~84486266~~80464076 0.00000000 0.00000000 7-A-2 15,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 7-A-3 20,000,000.00 5.25000% ~~878~~869.~~82574350~~63216800 3.~~84486250~~80464050 0.00000000 0.00000000 7-A-4 1,200,000.00 5.25000% ~~878~~869.~~82574167~~63216667 3.~~84486667~~80464167 0.00000000 0.00000000 7-A-5 12,500,000.00 5.25000% ~~1053~~1058.~~78125760~~39136720 4.~~61029280~~63046240 0.00000000 0.00000000 7-A-6 10,000,000.00 5.25000% ~~932~~927.~~77342800~~01079100 4.~~08088400~~05567200 0.00000000 0.00000000 7-A-7 10,649,000.00 5.25000% 1000.00000000 4.37500047 0.00000000 0.00000000 8-A-1 100,000,000.00 5.50000% ~~900~~880.~~77736120~~05233300 4.~~12856290~~03357320 0.00000000 0.00000000 9-A-1 69,815,000.00 5.50000% ~~807~~795.~~36059987~~58352589 3.~~70040278~~64642455 0.00000000 0.00000000 9-A-2 69,815,000.00 5.00000% ~~807~~795.~~36059987~~58352589 3.~~36400244~~31493132 0.00000000 0.00000000 9-A-3 50,000,000.00 5.25000% ~~807~~795.~~36059980~~58352600 3.~~53220260~~48067800 0.00000000 0.00000000 9-A-4 11,225,000.00 5.25000% ~~929~~923.~~70346459~~67767127 4.~~06745301~~04108953 0.00000000 0.00000000 9-A-5 9,473,000.00 5.25000% 1000.00000000 4.37500053 0.00000000 0.00000000 9-A-6 14,502,000.00 5.25000% ~~1053~~1058.~~78125776~~39136740 4.~~61029306~~63046201 0.00000000 0.00000000 9-A-7 25,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 9-A-8 170,000.00 5.25000% ~~1053~~1058.~~78123529~~39135294 4.~~61029412~~63047059 0.00000000 0.00000000 10-A-1 138,300,000.00 5.00000% ~~771~~760.~~76917375~~33052169 3.~~21570492~~16804382 0.00000000 0.00000000 15-PO 862,263.34 0.00000% ~~934~~930.~~33435312~~22427464 0.00000000 0.00000000 0.00000000 30-PO 14,871,409.39 0.00000% ~~939~~933.~~13396732~~25735820 0.00000000 0.00000000 0.00000000 15-AX 0.00 4.50000% ~~751~~742.~~70245518~~41710711 2.~~81888419~~78406392 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~762~~753.~~16036402~~81011148 3.~~33445156~~29791919 0.00000000 0.00000000 B-1 20,444,000.00 5.~~28136~~28145% ~~983~~982.~~98668656~~59853013 4.~~33065692~~32461847 0.00000000 0.00000000 B-2 5,841,000.00 5.~~28136~~28145% ~~983~~982.~~98668721~~59853107 4.~~33065742~~32461907 0.00000000 0.00000000 B-3 3,650,000.00 5.~~28136~~28145% ~~983~~982.~~98668767~~59853151 4.~~33065753~~32461918 0.00000000 0.00000000 B-4 2,191,000.00 5.~~28136~~28145% ~~983~~982.~~98668644~~59853035 4.~~33065723~~32461890 0.00000000 0.00000000 B-5 2,190,000.00 5.~~28136~~28145% ~~983~~982.~~98668493~~59852968 4.~~33065753~~32461644 0.00000000 0.00000000 B-6 2,190,954.00 5.~~28136~~28145% ~~983~~982.~~98668799~~59853014 4.~~33065687~~32461841 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.~~00016407~~00160143 0.00000000 4.~~11808200~~09515657 0.00000000 ~~936~~925.~~40182479~~16785850 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00014786~~00144132 0.00000000 3.~~70808712~~68634741 0.00000000 ~~804~~789.~~60863594~~72249500 2-A-2 0.~~00013100~~00127450 0.00000000 3.~~29039100~~25904300 0.00000000 ~~711~~689.~~34198400~~35020400 2-A-3 0.~~00013333~~00127500 0.00000000 3.~~29039167~~25904167 0.00000000 ~~711~~689.~~34198333~~35020833 2-A-4 0.~~00018045~~00178947 0.00000000 4.~~58315038~~58154135 0.00000000 1000.00000000 2-A-5 0.~~00006577~~00069202 0.00000000 1.~~64050356~~77018699 0.00000000 ~~728~~707.~~38215951~~68860761 2-A-6 0.~~00012800~~00124564 0.00000000 3.~~21367382~~18542626 0.00000000 ~~728~~707.~~38215990~~68860761 2-A-7 0.~~00018271~~00179156 0.00000000 4.~~58315095~~58154161 0.00000000 1000.00000000 2-A-8 0.~~00018247~~00179136 0.00000000 4.~~58315099~~58154211 0.00000000 1000.00000000 2-A-9 0.~~00018288~~00179140 0.00000000 4.~~58315076~~58154162 0.00000000 1000.00000000 2-A-10 0.~~00018227~~00178956 0.00000000 4.~~58314830~~58154101 0.00000000 1000.00000000 2-A-11 0.~~00018000~~00179000 0.00000000 4.~~58315000~~58154000 0.00000000 1000.00000000 2-A-12 0.~~00012957~~00120638 0.00000000 3.~~25652319~~08379583 0.00000000 ~~728~~707.~~38215951~~68860761 3-A-1 0.~~00013017~~00127207 0.00000000 3.~~26926276~~25274603 0.00000000 ~~867~~857.~~73813414~~59348138 3-A-2 0.~~00013077~~00127231 0.00000000 3.~~26926308~~25274615 0.00000000 ~~867~~857.~~73813385~~59348154 3-A-3 0.~~00013000~~00127000 0.00000000 3.~~26926000~~25275000 0.00000000 ~~867~~857.~~73813000~~59348000 4-A-1 0.~~00015822~~00152711 0.00000000 3.~~97197556~~90530044 0.00000000 ~~937~~928.~~63860378~~26858156 5-A-1 0.~~00014480~~00141720 0.00000000 3.~~63499760~~62384560 0.00000000 ~~828~~813.~~63147320~~13045520 5-A-2 0.~~00014400~~00141600 0.00000000 3.~~63500000~~62384800 0.00000000 ~~828~~813.~~63147200~~13045600 6-A-1 0.~~00009944~~00095340 0.00000000 2.~~50016901~~43762765 0.00000000 ~~731~~712.~~57430502~~19478573 6-A-2 0.~~00013200~~00128000 0.00000000 3.~~31273480~~27288120 0.00000000 ~~982~~970.~~24828720~~08864240 6-A-3 0.~~00017442~~00171027 0.00000000 4.~~37482558~~37328973 0.00000000 1000.00000000 6-A-4 0.~~00017500~~00171000 0.00000000 4.~~37482500~~37329000 0.00000000 1000.00000000 6-A-5 0.~~00004379~~00031116 0.00000000 10.~~09048677~~79663483 0.00000000 ~~159~~0.~~38923318~~00000000 6-A-6 0.00000000 0.00000000 0.00000000 0.00000000 ~~846~~814.~~73425859~~03867047 6-A-7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 6-A-8 0.~~00008162~~00085375 0.00000000 2.~~04931936~~18361960 0.00000000 ~~898~~885.~~49811026~~36547864 6-A-9 0.~~00025943~~00237990 0.00000000 6.~~50888287~~08644255 0.00000000 ~~898~~885.~~49811057~~36547823 6-A-10 0.~~00016167~~00148720 0.00000000 43.~~06805219~~80402617 0.00000000 ~~898~~885.~~49817225~~36553958 6-A-11 0.~~00021160~~00208560 0.00000000 5.~~30817400~~33284080 0.00000000 ~~1066~~1064.~~98526200~~05648480 6-A-12 0.~~00015775~~00154706 0.00000000 3.~~95817540~~95678610 0.00000000 1000.00000000 6-A-13 0.~~00015605~~00150850 0.00000000 3.~~91603320~~85848008 0.00000000 ~~882~~868.~~28323720~~83133211 6-A-14 0.~~00015366~~00148299 0.00000000 3.~~85708010~~79236842 0.00000000 ~~867~~844.~~16604819~~25374061 6-A-15 0.~~00017406~~00171024 0.00000000 4.~~37482594~~37328976 0.00000000 1000.00000000 6-A-16 0.~~00018472~~00181072 0.00000000 4.~~61010946~~62865222 0.00000000 ~~1058~~1063.~~39136602~~02001824 6-A-17 0.~~00017433~~00171013 0.00000000 4.~~37482567~~37328987 0.00000000 1000.00000000 7-A-1 0.~~00015316~~00148722 0.00000000 3.~~84470949~~80315354 0.00000000 ~~869~~849.~~63216785~~38755430 7-A-2 0.~~00017400~~00171000 0.00000000 4.~~37482600~~37329000 0.00000000 1000.00000000 7-A-3 0.~~00015300~~00148700 0.00000000 3.~~84470950~~80315350 0.00000000 ~~869~~849.~~63216800~~38755450 7-A-4 0.~~00015000~~00148333 0.00000000 3.~~84470833~~80315000 0.00000000 ~~869~~849.~~63216667~~38755833 7-A-5 0.~~00018400~~00181040 0.00000000 4.~~61010960~~62865200 0.00000000 ~~1058~~1063.~~39136720~~02001920 7-A-6 0.~~00016300~~00158500 0.00000000 4.~~08072100~~05408700 0.00000000 ~~927~~921.~~01079100~~22497600 7-A-7 0.~~00017466~~00171002 0.00000000 4.~~37482581~~37328951 0.00000000 1000.00000000 8-A-1 0.~~00016450~~00157670 0.00000000 4.~~12839840~~03199650 0.00000000 ~~880~~872.~~05233300~~44123360 9-A-1 0.~~00014739~~00142534 0.00000000 3.~~70025539~~64499907 0.00000000 ~~795~~770.~~58352589~~78426226 9-A-2 0.~~00013407~~00129585 0.00000000 3.~~36386851~~31363561 0.00000000 ~~795~~770.~~58352589~~78426226 9-A-3 0.~~00014080~~00136060 0.00000000 3.~~53206200~~47931740 0.00000000 ~~795~~770.~~58352600~~78426240 9-A-4 0.~~00016214~~00157951 0.00000000 4.~~06729087~~03951002 0.00000000 ~~923~~917.~~67767127~~62764187 9-A-5 0.~~00017418~~00171012 0.00000000 4.~~37482529~~37328935 0.00000000 1000.00000000 9-A-6 0.~~00018342~~00181010 0.00000000 4.~~61010964~~62865191 0.00000000 ~~1058~~1063.~~39136740~~02001931 9-A-7 0.~~00017440~~00171000 0.00000000 4.~~37482560~~37329000 0.00000000 1000.00000000 9-A-8 0.~~00017647~~00182353 0.00000000 4.~~61011765~~62864706 0.00000000 ~~1058~~1063.~~39135294~~02000000 10-A-1 0.~~00012813~~00123839 0.00000000 3.~~21557679~~16680550 0.00000000 ~~760~~747.~~33052169~~15091273 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~930~~909.~~22427464~~08109349 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~933~~922.~~25735820~~59726770 15-AX 0.~~00011250~~00108803 0.00000000 2.~~81877170~~78297590 0.00000000 ~~742~~732.~~41710711~~96967922 30-AX 0.~~00013295~~00128922 0.00000000 3.~~33431888~~29662997 0.00000000 ~~753~~737.~~81011148~~88040464 B-1 0.~~00017267~~00169047 0.00000000 4.~~33048425~~32292800 0.00000000 ~~982~~981.~~59853013~~19624731 B-2 0.~~00017292~~00168978 0.00000000 4.~~33048451~~32292758 0.00000000 ~~982~~981.~~59853107~~19624722 B-3 0.~~00017260~~00169041 0.00000000 4.~~33048493~~32292877 0.00000000 ~~982~~981.~~59853151~~19624658 B-4 0.~~00017344~~00168873 0.00000000 4.~~33048380~~32292560 0.00000000 ~~982~~981.~~59853035~~19624829 B-5 0.~~00017352~~00168950 0.00000000 4.~~33048402~~32292694 0.00000000 ~~982~~981.~~59852968~~19624658 B-6 0.~~00017344~~00168876 0.00000000 4.~~33048343~~32292965 0.00000000 ~~982~~981.~~59853014~~19624602 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-PO-3 0.00000% 0.00 0.00 ~~255,520.95~~ 254,360.00 92238,546.~~22053644~~45 86.48718975% 15-PO-10 0.00000% 0.00 0.00 ~~550,121.31~~ 547,738.29 93545,320.~~39957242~~85 92.98735391% 30-PO-1 0.00000% 0.00 0.00 2,~~431~~393,~~801~~573.8690 2,~~393~~378,~~573~~682.9005 9695.~~06483429~~46715770% 30-PO-2 0.00000% 0.00 0.00 5,~~366~~348,~~090~~965.8608 5,~~348~~300,~~965~~376.0896 9190.~~66795676~~83527724% 30-PO-4 0.00000% 0.00 0.00 179,~~773~~529.4233 179,~~529~~283.3352 98.~~36471678~~23003666% 30-PO-5 0.00000% 0.00 0.00 139,~~585~~222.7919 ~~139~~138,~~222~~856.1998 85.~~47410615~~24988903% 30-PO-6 0.00000% 0.00 0.00 1,~~190~~189,~~905~~275.7558 1,~~189~~183,~~275~~342.5861 95.~~86049010~~38226838% 30-PO-7 0.00000% 0.00 0.00 2,~~543~~533,~~618~~735.8712 2,~~533~~470,~~735~~848.1284 9491.~~03188943~~69805600% 30-PO-8 0.00000% 0.00 0.00 ~~706,078.18~~ 688,167.10 687,198.78 86.~~81186513~~68971214% 30-PO-9 0.00000% 0.00 0.00 1,~~408~~406,~~390~~383.9695 1,~~406~~381,~~383~~731.9592 9593.~~58486083~~90938604% 15-AX-3 4.50000% 2,~~705~~692,~~418~~889.5047 2,~~692~~679,~~889~~979.4725 0.00 0.00 81.~~98870859~~59563925% 15-AX-10 4.50000% 65,~~048~~952,~~112~~513.2191 5,~~952~~855,~~513~~409.9139 0.00 0.00 7170.~~19825592~~03678489% 30-AX-1 5.25000% ~~866,312.24~~ 865,201.36 842,076.20 0.00 0.00 8785.~~62710379~~28500068% 30-AX-2 5.25000% 3,~~193~~163,~~717~~322.8492 3,~~163~~100,~~322~~303.9245 0.00 0.00 5655.~~48862336~~36326146% 30-AX-4 5.25000% 1,~~904~~840,~~445~~578.6040 1,~~840~~812,~~578~~192.4088 0.00 0.00 9190.~~59893399~~18628927% 30-AX-5 5.25000% ~~977,287.23~~ 974,841.42 972,616.53 0.00 0.00 80.~~76518162~~58085047% 30-AX-6 5.25000% 8,~~864~~771,~~588~~455.0402 8,~~771~~653,~~455~~800.0262 0.00 0.00 8483.~~49269414~~35936595% 30-AX-7 5.25000% 1,~~609~~608,~~921~~008.5534 1,~~608~~550,~~008~~030.3468 0.00 0.00 8178.~~77167733~~82335276% 30-AX-8 5.25000% 47,~~716~~637.2124 47,~~637~~557.2488 0.00 0.00 97.~~94772817~~78455474% 30-AX-9 5.25000% 10,~~912~~794,~~697~~745.2947 10,~~794~~494,~~745~~118.4751 0.00 0.00 7169.~~81270957~~81277019%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1826,~~723~~576,~~092~~197.0561 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4825,~~113~~316.0530 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1826,~~771~~601,~~205~~513.1091 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~279~~276,~~134~~407.7712 Payment of Interest and Principal 1826,~~492~~325,~~070~~106.3379 Total Withdrawals (Pool Distribution Amount) 1826,~~771~~601,~~205~~513.1091 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~226~~2,199.5395 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~226~~2,199.5395

SERVICING FEES Gross Servicing Fee ~~267~~264,~~020~~352.8086 Master Servicing Fee 1,~~482~~470.2407 WMMSC Master Servicing Fee 10,~~631~~584.7319 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~279~~276,~~134~~407.7712

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 10 0 0 10 ~~940,002~~0.0700 0.00 0.00 ~~940,002~~0.0700 30 Days 156 0 0 0 156 72,~~477~~746,~~941~~766.2297 0.00 0.00 0.00 72,~~477~~746,~~941~~766.2297 60 Days 01 0 0 0 01 0327,031.0064 0.00 0.00 0.00 0327,031.0064 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 01 0 0 0 01 0955,406.0013 0.00 0.00 0.00 0955,406.0013 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 158 10 0 0 168 74,~~477~~029,~~941~~204.2274 ~~940,002~~0.0700 0.00 0.00 84,~~417~~029,~~943~~204.2974 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.~~038536~~000000% 0.000000% 0.000000% 0.~~038536~~000000% 0.~~073983~~000000% 0.000000% 0.000000% 0.~~073983~~000000% 30 Days 0.~~578035~~235018% 0.000000% 0.000000% 0.000000% 0.~~578035~~235018% 0.~~588554~~219794% 0.000000% 0.000000% 0.000000% 0.~~588554~~219794% 60 Days 0.~~000000~~039170% 0.000000% 0.000000% 0.000000% 0.~~000000~~039170% 0.~~000000~~026169% 0.000000% 0.000000% 0.000000% 0.~~000000~~026169% 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~~039170% 0.000000% 0.000000% 0.000000% 0.~~000000~~039170% 0.~~000000~~076451% 0.000000% 0.000000% 0.000000% 0.~~000000~~076451% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~578035~~313357% 0.~~038536~~000000% 0.000000% 0.000000% 0.~~616570~~313357% 0.~~588554~~322414% 0.~~073983~~000000% 0.000000% 0.000000% 0.~~662537~~322414%

Delinquency Status By Groups

~~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 1 0 0 0 1 ~~456~~639,~~673~~978.8845 0.00 0.00 0.00 ~~456~~639,~~673~~978.8845 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 ~~456~~639,~~673~~978.8845 0.00 0.00 0.00 ~~456~~639,~~673~~978.8845 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~361011~~364964% 0.000000% 0.000000% 0.000000% 0.~~361011~~364964% 0.~~335530~~475820% 0.000000% 0.000000% 0.000000% 0.~~335530~~475820% 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.~~361011~~364964% 0.000000% 0.000000% 0.000000% 0.~~361011~~364964% 0.~~335530~~475820% 0.000000% 0.000000% 0.000000% 0.~~335530~~475820% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 10 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~940,002~~0.0700 0.00 0.00 ~~940,002~~0.0700 30 Days 10 0 0 0 10 ~~619,451~~0.4000 0.00 0.00 0.00 ~~619,451~~0.4000 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 0 0 01 0955,406.0013 0.00 0.00 0.00 0955,406.0013 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 10 0 0 21 ~~619~~955,~~451~~406.4013 ~~940,002~~0.0700 0.00 0.00 1955,~~559,453~~406.4713 0-29 Days 0.~~413223~~000000% 0.000000% 0.000000% 0.~~413223~~000000% 0.~~871863~~000000% 0.000000% 0.000000% 0.~~871863~~000000% 30 Days 0.~~413223~~000000% 0.000000% 0.000000% 0.000000% 0.~~413223~~000000% 0.~~574548~~000000% 0.000000% 0.000000% 0.000000% 0.~~574548~~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~~418410% 0.000000% 0.000000% 0.000000% 0.~~000000~~418410% 0.~~000000~~901684% 0.000000% 0.000000% 0.000000% 0.~~000000~~901684% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~413223~~418410% 0.~~413223~~000000% 0.000000% 0.000000% 0.~~826446~~418410% 0.~~574548~~901684% 0.~~871863~~000000% 0.000000% 0.000000% 10.~~446411~~901684% 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 20 0 0 0 20 ~~988,888~~0.8700 0.00 0.00 0.00 ~~988,888~~0.8700 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~988,888~~0.8700 0.00 0.00 0.00 ~~988,888~~0.8700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~589971~~000000% 0.000000% 0.000000% 0.000000% 0.~~589971~~000000% 0.~~593826~~000000% 0.000000% 0.000000% 0.000000% 0.~~593826~~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.~~589971~~000000% 0.000000% 0.000000% 0.000000% 0.~~589971~~000000% 0.~~593826~~000000% 0.000000% 0.000000% 0.000000% 0.~~593826~~000000% 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 30 0 0 0 30 ~~1,362,946~~0.8900 0.00 0.00 0.00 ~~1,362,946~~0.8900 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 30 0 0 0 30 ~~1,362,946~~0.8900 0.00 0.00 0.00 ~~1,362,946~~0.8900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~631579~~000000% 0.000000% 0.000000% 0.000000% 20.~~631579~~000000% 20.~~352267~~000000% 0.000000% 0.000000% 0.000000% 20.~~352267~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 20.~~631579~~000000% 0.000000% 0.000000% 0.000000% 20.~~631579~~000000% 20.~~352267~~000000% 0.000000% 0.000000% 0.000000% 20.~~352267~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~623,186~~0.4800 0.00 0.00 0.00 ~~623,186~~0.4800 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 ~~623,186~~0.4800 0.00 0.00 0.00 ~~623,186~~0.4800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~136364~~000000% 0.000000% 0.000000% 0.000000% 10.~~136364~~000000% 10.~~424551~~000000% 0.000000% 0.000000% 0.000000% 10.~~424551~~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.~~136364~~000000% 0.000000% 0.000000% 0.000000% 10.~~136364~~000000% 10.~~424551~~000000% 0.000000% 0.000000% 0.000000% 10.~~424551~~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 10 0 0 0 10 ~~666,260~~0.2200 0.00 0.00 0.00 ~~666,260~~0.2200 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 ~~666,260~~0.2200 0.00 0.00 0.00 ~~666,260~~0.2200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~923077~~000000% 0.000000% 0.000000% 0.000000% 10.~~923077~~000000% 20.~~967853~~000000% 0.000000% 0.000000% 0.000000% 20.~~967853~~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.~~923077~~000000% 0.000000% 0.000000% 0.000000% 10.~~923077~~000000% 20.~~967853~~000000% 0.000000% 0.000000% 0.000000% 20.~~967853~~000000% 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 42 0 0 0 4 2 827,~~029,334~~091.2275 0.00 0.00 0.00 2827,~~029,334~~091.2275 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 42 0 0 0 4 2 827,~~029,334~~091.2275 0.00 0.00 0.00 2827,~~029,334~~091.2275 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~693241~~353357% 0.000000% 0.000000% 0.000000% 0.~~693241~~353357% 0.~~723554~~300519% 0.000000% 0.000000% 0.000000% 0.~~723554~~300519% 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.~~693241~~353357% 0.000000% 0.000000% 0.000000% 0.~~693241~~353357% 0.~~723554~~300519% 0.000000% 0.000000% 0.000000% 0.~~723554~~300519% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 ~~731~~871,~~199~~794.2631 0.00 0.00 0.00 ~~731~~871,~~199~~794.2631 60 Days 01 0 0 0 01 0327,031.0064 0.00 0.00 0.00 0327,031.0064 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 23 0 0 0 23 ~~731~~1,~~199~~198,825.2695 0.00 0.00 0.00 ~~731~~1,~~199~~198,825.2695 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~716846~~727273% 0.000000% 0.000000% 0.000000% 0.~~716846~~727273% 0.~~508491~~615293% 0.000000% 0.000000% 0.000000% 0.~~508491~~615293% 60 Days 0.~~000000~~363636% 0.000000% 0.000000% 0.000000% 0.~~000000~~363636% 0.~~000000~~230812% 0.000000% 0.000000% 0.000000% 0.~~000000~~230812% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~716846~~090909% 0.000000% 0.000000% 0.000000% 01.~~716846~~090909% 0.~~508491~~846105% 0.000000% 0.000000% 0.000000% 0.~~508491~~846105% 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 01 0 0 0 01 0407,902.0046 0.00 0.00 0.00 0407,902.0046 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 0407,902.0046 0.00 0.00 0.00 0407,902.0046 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~602410% 0.000000% 0.000000% 0.000000% 0.~~000000~~602410% 0.~~000000~~437827% 0.000000% 0.000000% 0.000000% 0.~~000000~~437827% 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~~602410% 0.000000% 0.000000% 0.000000% 0.~~000000~~602410% 0.~~000000~~437827% 0.000000% 0.000000% 0.000000% 0.~~000000~~437827% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 9 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4825,~~113~~316.0530

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 226,659.00 0.01552197% 226,659.00 0.~~01786273~~01815896% Fraud 14,602,467.00 0.99999998% 14,602,467.00 1.~~15080343~~16988761% Special Hazard 14,602,467.00 0.99999998% 12,817,001.13 1.~~01009294~~02684368% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~584359~~583893% Weighted Average Pass-Through Rate 5.~~323018~~322493% Weighted Average Maturity(Stepdown Calculation ) ~~319~~318 Beginning Scheduled Collateral Loan Count 2,~~615~~595 Number Of Loans Paid In Full 2042 Ending Scheduled Collateral Loan Count 2,~~595~~553 Beginning Scheduled Collateral Balance 1,~~281~~268,~~700~~893,~~113~~243.1645 Ending Scheduled Collateral Balance 1,~~268~~248,~~893~~193,~~243~~998.4591 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2004 1,~~270~~249,~~562~~700,~~200~~895.2091 Monthly P &I Constant 87,~~020~~964,~~507~~307.4137 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 1825,~~101~~764,~~645~~712.5703 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~268~~248,~~893~~193,~~243~~998.4591 Scheduled Principal 2,~~055~~059,~~945~~837.6777 Unscheduled Principal 1018,~~750~~639,~~924~~406.0477

Miscellaneous Reporting 6-A-11-1 Beginning balance 23,~~569~~687,~~231~~072.3783 6-A-11-1 Ending balance 23,~~687~~598,~~072~~921.8345 6-A-11-2 Beginning balance 2,~~972~~987,~~695~~558.8473 6-A-11-2 Ending balance 23,~~987~~002,~~558~~490.7368 Group 1 Prepayment % 100.000000% Group 2 Prepayment % 100.000000% Group 3 Prepayment % 100.000000% Group 4 Prepayment % 100.000000% Group 5 Prepayment % 100.000000% Group 6 Prepayment % 100.000000% Group 7 Prepayment % 100.000000% Group 8 Prepayment % 100.000000% Group 9 Prepayment % 100.000000% Group 10 Prepayment % 100.000000% Group 1 Senior % 98.~~153155~~145881% Group 2 Senior % 97.~~260122~~248476% Group 3 Senior % 98.~~866584~~866052% Group 4 Senior % 96.~~991247~~946070% Group 5 Senior % 97.~~736762~~736300% Group 6 Senior % 96.~~877451~~844493% Group 7 Senior % 95.~~883771~~861675% Group 8 Senior % 94.~~589792~~475689% Group 9 Senior % 97.~~748820~~728144% Group 10 Senior % 98.~~353585~~336136% Group 1 Junior % 1.~~846845~~854119% Group 2 Junior % 2.~~739878~~751524% Group 3 Junior % 1.~~133416~~133948% Group 4 Junior % 3.~~008753~~053930% Group 5 Junior % 2.~~263238~~263700% Group 6 Junior % 3.~~122549~~155507% Group 7 Junior % 4.~~116229~~138325% Group 8 Junior % 5.~~410208~~524311% Group 9 Junior % 2.~~251180~~271856% Group 10 Junior % 1.~~646415~~663864%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~442983~~444086 5.~~690833~~690041 4.~~980027~~980038 Weighted Average Net Rate 5.~~192983~~194086 5.~~440833~~440041 4.~~730027~~730038 Weighted Average Maturity ~~344~~343 ~~344~~343 ~~165~~164 Beginning Loan Count ~~278~~277 ~~340~~339 114 Loans Paid In Full 13 7 1 0 Ending Loan Count ~~277~~274 ~~339~~332 ~~114~~113 Beginning Scheduled Balance ~~136~~135,~~695~~966,~~315~~428.6948 ~~167~~166,~~252~~361,~~155~~743.9189 5857,~~015~~743,~~579~~100.0228 Ending scheduled Balance ~~135~~134,~~966~~375,~~428~~715.4868 ~~166~~163,~~361~~410,~~743~~965.8977 57,~~743~~060,~~100~~028.2885 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant ~~787~~785,~~766~~291.0691 ~~988~~986,~~637~~037.5801 486,180.81 Scheduled Principal ~~167~~168,~~740~~447.8482 ~~195~~197,~~467~~199.5337 ~~245~~246,~~414~~545.8610 Unscheduled Principal ~~561~~1,~~146~~422,264.3798 ~~694~~2,~~944~~753,578.4975 27436,~~063~~526.8833 Scheduled Interest ~~620~~616,~~025~~844.2209 ~~793~~788,~~170~~837.0564 ~~240~~239,~~765~~635.9571 Servicing Fees 28,~~478~~326.1935 34,~~844~~658.1968 12,~~086~~029.5882 Master Servicing Fees ~~354~~351.1123 ~~567~~559.6456 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 1,~~807~~804.8554 1,~~933~~924.8677 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 ~~591~~588,~~192~~166.9251 ~~755~~751,~~950~~814.3786 ~~226~~225,~~745~~681.5112 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.~~189874~~190986 5.~~423789~~422988 4.~~690027~~690038

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Ratio Strip Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~479648~~475684 5.~~696851~~696898 5.~~643534~~643497 Weighted Average Net Rate 5.~~229649~~225683 5.~~446851~~446899 5.~~393534~~393497 Weighted Average Maturity ~~344~~343 ~~225~~224 ~~345~~344 Beginning Loan Count 8988 52 ~~582~~577 Loans Paid In Full 1 01 511 Ending Loan Count 8887 5251 ~~577~~566 Beginning Scheduled Balance 4443,~~409~~702,~~584~~425.5539 22,~~455~~394,~~501~~593.8427 ~~283~~280,~~470~~191,~~805~~337.1710 Ending scheduled Balance 43,~~702~~278,~~425~~910.3926 2221,~~394~~986,~~593~~052.2730 ~~280~~274,~~191~~981,~~337~~293.1065 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant ~~256~~252,~~432~~639.8260 162,962.92 1,~~667~~654,~~652~~978.1144 Scheduled Principal 53,~~642~~222.0638 56,~~358~~646.2249 ~~334~~337,~~504~~262.4952 Unscheduled Principal ~~653~~370,~~517~~292.1075 4351,~~550~~894.3548 24,~~944~~872,~~963~~780.5893 Scheduled Interest ~~202~~199,~~790~~417.7622 106,~~604~~316.7043 1,~~333~~317,~~147~~715.6292 Servicing Fees 9,~~251~~104.9969 4,~~678~~665.2253 5958,~~056~~373.4123 Master Servicing Fees 44.9487 18.7267 ~~233~~232.0576 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 ~~871~~869.0172 0.00 ~~101~~100.0185 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~192~~189,~~622~~397.8294 101,~~907~~632.7623 1,~~273~~259,~~757~~009.1508 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.~~204899~~200571 5.~~445850~~445897 5.~~392120~~392069

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~506100~~506170 5.~~712131~~712331 5.~~733616~~733211 Weighted Average Net Rate 5.~~256100~~256170 5.~~462131~~462331 5.~~483616~~483211 Weighted Average Maturity ~~345~~344.00 ~~343~~342.00 ~~344~~343.00 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant ~~837~~833,~~304~~045.1977 ~~571~~559,~~592~~934.5658 1,~~305~~294,~~726~~469.9812 Beginning Loan Count ~~280~~279 ~~171~~167 ~~465~~460 Loans Paid In Full 1 4 51 10 Ending Loan Count ~~279~~275 ~~167~~166 ~~460~~450 Beginning Scheduled Balance ~~144~~143,~~598~~660,~~252~~147.2450 9593,~~935~~839,~~947~~362.9236 ~~219~~217,~~794~~553,~~444~~437.1030 Ending Scheduled Balance ~~143~~141,~~660~~561,~~147~~687.5049 93,~~839~~071,~~362~~075.3600 ~~217~~212,~~553~~820,~~437~~346.3022 Scheduled Principal 173,~~827~~864.2283 ~~114~~113,~~926~~233.9430 255,~~546~~069.1926 Unscheduled Principal ~~764~~1,~~277~~924,595.5218 1655,~~981,658~~054.6206 14,~~985~~478,~~460~~021.6182 Scheduled Interest ~~663~~659,~~476~~180.9794 ~~456~~446,~~665~~701.6228 1,~~050~~039,~~180~~399.7986 Servicing Fee 3029,~~124~~929.6319 19,~~986~~549.6688 45,~~790~~323.4966 Master Servicing Fee 0.00 0.00 110.2712 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 4,~~819~~788.9466 0.00 1,~~098~~095.0665 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 ~~628~~624,~~532~~463.4009 ~~436~~427,~~678~~151.9640 1992,~~003,181~~870.9743 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.~~216100~~216170 5.~~462131~~462331 5.~~477019~~476560

Group Level Collateral Statement Group Group 10 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~475997~~475446 5.~~584359~~583893 Weighted Average Net Rate 5.~~225997~~225446 5.~~334359~~333892 Weighted Average Maturity ~~163~~162.00 ~~319~~318.00 Record Date 1112/3031/2004 1112/3031/2004 Principal And Interest Constant ~~956~~948,~~251~~767.3821 87,~~020~~964,~~507~~307.4137 Beginning Loan Count ~~244~~242 2,~~615~~595 Loans Paid In Full 23 2042 Ending Loan Count ~~242~~239 2,~~595~~553 Beginning Scheduled Balance ~~109~~107,~~072~~480,~~526~~667.7288 1,~~281~~268,~~700~~893,~~113~~243.1645 Ending Scheduled Balance ~~107~~105,~~480~~647,~~667~~923.8869 1,~~268~~248,~~893~~193,~~243~~998.4591 Scheduled Principal 458,~~517~~346.3270 2,~~055~~059,~~945~~837.6777 Unscheduled Principal 1,~~133~~374,~~341~~397.5249 1018,~~750~~639,~~924~~406.0477 Scheduled Interest ~~497~~490,~~734~~420.0651 5,~~964~~904,~~561~~469.7460 Servicing Fee 22,~~723~~391.4483 ~~267~~264,~~020~~352.8086 Master Servicing Fee ~~153~~152.5186 1,~~482~~470.2407 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 10,~~631~~584.7319 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~474~~467,~~857~~875.1182 5,~~685~~628,~~426~~062.9748 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~224308~~223739 5.~~323018~~322493

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