8-K 1 mst03011_10505.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): May 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 May 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 May 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 Officer By: Beth Belfield as Officer Date: 5/25/2005 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 May 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 124/3129/~~2004~~2005 Distribution Date: 15/25/2005 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~~126,~~096~~353,~~255~~897.4722 ~~573~~552,~~321~~798.9230 1,~~572~~427,~~755~~055.2900 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% 65,~~040~~645,~~197~~001.03 27 25,~~673~~872.4192 ~~111~~69,~~750~~017.2683 2-A-2 55265KW62 SEN 5.50000% 1412,~~226~~671,~~839~~396.6861 6558,~~180~~077.8623 ~~439~~271,~~835~~645.6090 2-A-3 55265KW70 SEN 5.50000% ~~853~~760,~~610~~283.3880 3,~~910~~484.8563 2616,~~390~~298.1475 2-A-4 55265KW88 SEN 5.50000% 1,330,000.00 6,~~093~~095.4583 0.00 2-A-5 55265KW96 SEN 23.~~91750~~52000% 76,~~420~~674,~~393~~861.2504 1819,~~033~~579.7859 ~~210~~130,~~815~~201.5634 2-A-6 55265KX20 SEN 5.25000% 7466,~~203~~748,~~932~~610.5436 ~~324~~292,~~515~~025.3017 21,~~108~~302,~~155~~013.6440 2-A-7 55265KX38 SEN 5.50000% 20,524,000.00 94,~~031~~068.5633 0.00 2-A-8 55265KX46 SEN 5.50000% 12,878,500.00 59,~~003~~026.3946 0.00 2-A-9 55265KX53 LOCK 5.50000% 16,294,500.00 74,~~653~~683.9312 0.00 2-A-10 55265KX61 LOCK 5.50000% 1,810,500.00 8,~~294~~298.8812 0.00 2-A-11 55265KX79 LOCK 5.50000% 1,000,000.00 4,~~581~~583.5433 0.00 2-A-12 55265KX87 IO 54.~~08250~~48000% 0.00 3124,~~416~~919.1748 0.00 3-A-1 55265KX95 SEN 4.50000% 5049,~~328~~033,~~811~~501.7811 ~~188~~183,~~659~~875.2763 ~~588~~1,~~389~~423,645.8667 3-A-2 55265KY29 SEN 4.50000% 5,~~640~~495,~~297~~133.8775 2120,~~142~~606.8575 65159,~~940~~546.2450 3-A-3 55265KY37 SEN 4.50000% ~~867~~845,~~738~~405.1319 3,~~252~~170.7527 1024,~~144~~545.6561 4-A-1 55265KY45 SEN 5.00000% 4241,~~193~~588,~~737~~958.1777 ~~175~~173,~~738~~287.5233 ~~421~~513,~~651~~254.0026 5-A-1 55265KY52 SEN 5.25000% 2019,~~715~~328,~~786~~408.8303 9084,~~596~~561.1478 ~~387~~1,~~525~~104,568.4469 5-A-2 55265K3H0 SEN 5.25000% 1966,~~035,789~~420.3440 4,~~529~~228.8109 1955,~~376~~228.2743 6-A-1 55265KY60 PAC 4.00000% 1614,~~405~~552,~~553~~043.7945 5448,~~663~~506.8081 ~~434~~510,~~585~~528.7122 6-A-2 55265KY78 PAC 4.00000% 2423,~~556~~259,~~207~~683.1845 8177,~~822~~532.0328 ~~303~~357,~~991~~112.1364 6-A-3 55265KY86 PAC 5.25000% 23,850,000.00 104,~~302~~343.9675 0.00 6-A-4 55265KY94 PAC 5.25000% 2,000,000.00 8,~~746~~750.5800 0.00 6-A-5 55265KZ28 ACCR 6.00000% ~~1,383,040~~0.3000 ~~6,912~~0.5000 ~~1,383,040~~0.3000 6-A-6 55265KZ36 SEN 0.00000% 6,~~855~~144,~~901~~243.4564 0.00 ~~264~~86,~~732~~017.0835 6-A-7 55265KZ44 SEN 0.00000% 1,031,250.00 0.00 0.00 6-A-8 55265KZ51 SEN 23.~~91750~~52000% 2019,~~364~~082,~~291~~847.6542 4955,~~491~~976.3335 ~~297~~356,~~648~~508.6471 6-A-9 55265KZ69 SEN 87.~~13200~~16800% 6,~~788~~360,~~096~~948.6258 4537,~~982~~996.6907 99118,~~216~~836.2023 6-A-10 55265KZ77 IO 54.~~08250~~48000% 0.00 4033,~~234~~246.8556 0.00 6-A-11 55265KZ85 SEN 6.00000% 2624,~~674~~784,~~631~~659.5548 ~~133~~123,~~321~~923.0230 73126,~~219~~776.4352 6-A-12 55265KZ93 PAC 4.75000% 18,700,000.00 7374,~~991~~020.9083 0.00 6-A-13 55265K2A6 IO 5.25000% 0.00 5047,~~440~~178.4488 0.00 6-A-14 55265K2B4 ACCR 5.25000% 8981,~~220~~902,~~113~~909.2067 ~~390~~358,~~185~~325.4123 21,~~357~~293,~~378~~572.5999 6-A-15 55265K2C2 ACCR 5.25000% 13,846,000.00 60,~~552~~576.5725 0.00 6-A-16 55265K2D0 SEN 5.25000% 4,~~641~~722,~~046~~825.1425 20,~~296~~662.6436 (20,~~296~~662.6436) 6-A-17 55265K2E8 LOCK 5.25000% 13,882,000.00 60,~~710~~733.0175 0.00 7-A-1 55265K2F5 SEN 5.25000% 6863,~~700~~818,~~941~~925.2675 ~~300~~279,~~449~~207.1380 1,~~599~~796,~~324~~015.4785 7-A-2 55265K2G3 LOCK 5.25000% 15,000,000.00 65,~~599~~625.3500 0.00 7-A-3 55265K2H1 SEN 5.25000% 1716,~~392~~156,~~643~~690.3606 7670,~~063~~685.0752 ~~404~~454,~~892~~687.2756 7-A-4 55265K2J7 SEN 5.25000% 1969,~~043,558~~401.6040 4,~~563~~241.7813 2427,~~293~~281.5425 7-A-5 55265K2K4 SEN 5.25000% 13,~~229~~463,~~892~~013.0983 5758,~~858~~900.1569 (5758,~~858~~900.1569) 7-A-6 55265K2L2 ACCR 5.25000% 9,~~270~~036,~~107~~986.9117 4039,~~540~~536.8781 5758,~~858~~900.1569 7-A-7 55265K2M0 ACCR 5.25000% 10,649,000.00 46,~~571~~589.1637 0.00 8-A-1 55265K2N8 SEN 5.50000% 8885,~~005~~424,~~233~~536.3039 ~~403~~391,~~199~~529.6512 ~~761~~924,~~109~~421.9302 9-A-1 55265K2P3 SEN 5.50000% 5550,~~543~~337,~~663~~862.8658 ~~254~~230,~~475~~715.6120 1408,~~731,360~~040.5911 9-A-2 55265K2Q1 SEN 5.00000% 5550,~~543~~337,~~663~~862.8658 ~~231~~209,~~341~~741.4709 1408,~~731,360~~040.5911 9-A-3 55265K2R9 SEN 5.25000% 3936,~~779~~050,~~176~~893.3049 ~~173~~157,~~965~~722.8766 1292,~~239,963~~229.1854 9-A-4 55265K2S7 ACCR 5.25000% 10,~~368~~094,~~281~~652.8689 4544,~~343~~164.5011 6769,~~911~~135.5927 9-A-5 55265K2T5 ACCR 5.25000% 9,473,000.00 41,~~428~~444.1737 0.00 9-A-6 55265K2U2 SEN 5.25000% 15,~~348~~619,~~791~~250.6112 6768,~~124~~334.7122 (6768,~~124~~334.7122) 9-A-7 55265K2V0 LOCK 5.25000% 25,000,000.00 109,~~332~~375.2500 0.00 9-A-8 55265K2W8 SEN 5.25000% ~~179~~183,~~926~~096.5399 ~~786~~801.8705 (~~786~~801.8705) 10-A-1 55265K2X6 SEN 5.00000% ~~105~~98,~~153~~449,~~711~~602.1597 ~~437~~410,~~969~~206.2068 1,~~822~~738,~~739~~552.9158 15-PO 55265K2Y4 PO 0.00000% ~~802~~773,~~098~~214.2999 0.00 183,~~231~~615.0007 30-PO 55265K2Z1 PO 0.00000% 13,~~878~~447,~~852~~536.2484 0.00 ~~158~~73,~~530~~646.5704 15-AX 55265K3A5 IO 4.50000% 0.00 3230,~~407~~541.5958 0.00 30-AX 55265K3B3 IO 5.25000% 0.00 ~~122~~111,~~739~~276.8346 0.00 B-1 55265K3E7 SUB 5.~~28145~~28180% 2019,~~088~~972,~~244~~358.3538 8887,~~377~~908.9437 2829,~~668~~477.2718 B-2 55265K3F4 SUB 5.~~28145~~28180% 5,~~739~~706,~~358~~248.0255 25,~~250~~116.2206 8,~~190~~421.7384 B-3 55265K3G2 SUB 5.~~28145~~28180% 3,~~586~~565,~~484~~794.6476 15,~~778~~694.6985 5,~~118~~262.3375 B-4 55265KV97 SUB 5.~~28145~~28180% 2,~~152~~140,~~873~~453.3879 9,~~471~~421.5321 3,~~072~~159.4009 B-5 55265KW21 SUB 5.~~28145~~28180% 2,~~151~~139,~~890~~476.7886 9,~~467~~416.2191 3,~~071~~157.0065 B-6 55265KW39 SUB 5.~~28145~~28180% 2,~~152~~140,~~828~~408.1885 9,~~471~~421.3401 3,~~072~~159.3403 Totals 1,~~268~~204,~~893~~019,~~242~~056.9273 5,~~625~~332,~~862~~631.2705 2015,~~699~~504,~~244~~878.5235

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~129~~124,~~523~~926,~~500~~842.1922 21,~~146~~979,~~077~~853.2130 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 5,~~928~~575,~~446~~983.7743 ~~139~~94,~~423~~890.6775 0.00 2-A-2 0.00 1312,~~787~~399,~~004~~750.0871 ~~505~~329,~~016~~723.4613 0.00 2-A-3 0.00 ~~827~~743,~~220~~985.2504 3019,~~300~~783.9938 0.00 2-A-4 0.00 1,330,000.00 6,~~093~~095.4583 0.00 2-A-5 0.00 76,~~209~~544,~~577~~659.6970 ~~228~~149,~~849~~780.3493 0.00 2-A-6 0.00 7265,~~095~~446,~~776~~596.9096 21,~~432~~594,~~670~~038.9457 0.00 2-A-7 0.00 20,524,000.00 94,~~031~~068.5633 0.00 2-A-8 0.00 12,878,500.00 59,~~003~~026.3946 0.00 2-A-9 0.00 16,294,500.00 74,~~653~~683.9312 0.00 2-A-10 0.00 1,810,500.00 8,~~294~~298.8812 0.00 2-A-11 0.00 1,000,000.00 4,~~581~~583.5433 0.00 2-A-12 0.00 0.00 3124,~~416~~919.1748 0.00 3-A-1 0.00 4947,~~740~~609,~~421~~855.9244 ~~777~~1,~~049~~607,521.1330 0.00 3-A-2 0.00 5,~~574~~335,~~357~~587.6325 87180,~~083~~153.0925 0.00 3-A-3 0.00 ~~857~~820,~~593~~859.4858 1327,~~397~~715.4088 0.00 4-A-1 0.00 41,~~772~~075,~~086~~704.1751 ~~597~~686,~~389~~541.5259 0.00 5-A-1 0.00 2018,~~328~~223,~~261~~839.3834 ~~478~~1,~~121~~189,130.5847 0.00 5-A-2 0.00 1911,~~016,413~~191.0797 2359,~~906~~456.0852 0.00 6-A-1 0.00 1514,~~970~~041,~~968~~515.0723 ~~489~~559,~~249~~035.5103 0.00 6-A-2 0.00 2422,~~252~~902,~~216~~570.0681 ~~385~~434,~~813~~644.1692 0.00 6-A-3 0.00 23,850,000.00 104,~~302~~343.9675 0.00 6-A-4 0.00 2,000,000.00 8,~~746~~750.5800 0.00 6-A-5 0.00 0.00 ~~1,389,952~~0.8000 0.00 6-A-6 0.00 6,~~591~~058,~~169~~226.3629 ~~264~~86,~~732~~017.0835 0.00 6-A-7 0.00 1,031,250.00 0.00 0.00 6-A-8 0.00 2018,~~066~~726,~~643~~338.0171 ~~347~~412,~~139~~485.9706 0.00 6-A-9 0.00 6,~~688~~242,~~880~~112.4135 ~~145~~156,~~198~~832.8930 0.00 6-A-10 0.00 0.00 4033,~~234~~246.8556 0.00 6-A-11 0.00 2624,~~601~~657,~~412~~882.1296 ~~206~~250,~~540~~699.4582 0.00 6-A-12 0.00 18,700,000.00 7374,~~991~~020.9083 0.00 6-A-13 0.00 0.00 5047,~~440~~178.4488 0.00 6-A-14 0.00 8680,~~862~~609,~~734~~336.6168 21,~~747~~651,~~564~~898.0022 0.00 6-A-15 0.00 13,846,000.00 60,~~552~~576.5725 0.00 6-A-16 0.00 4,~~661~~743,~~342~~487.7861 0.00 0.00 6-A-17 0.00 13,882,000.00 60,~~710~~733.0175 0.00 7-A-1 0.00 6762,~~101~~022,~~616~~909.7990 12,~~899~~075,~~773~~223.6065 0.00 7-A-2 0.00 15,000,000.00 65,~~599~~625.3500 0.00 7-A-3 0.00 1615,~~987~~702,~~751~~002.0951 ~~480~~525,~~955~~373.3408 0.00 7-A-4 0.00 1942,~~019,265~~120.0715 2831,~~857~~522.3238 0.00 7-A-5 0.00 13,~~287~~521,~~750~~914.2451 0.00 0.00 7-A-6 0.00 98,~~212~~978,~~249~~085.7649 98,~~399~~437.0250 0.00 7-A-7 0.00 10,649,000.00 46,~~571~~589.1637 0.00 8-A-1 0.00 8784,~~244~~500,~~123~~115.3637 1,~~164~~315,~~309~~950.5814 0.00 9-A-1 0.00 5349,~~812~~929,~~303~~822.2747 1638,~~985,836~~755.2031 0.00 9-A-2 0.00 5349,~~812~~929,~~303~~822.2747 1617,~~962,702~~781.0620 0.00 9-A-3 0.00 3835,~~539~~758,~~213~~663.1295 1449,~~413,929~~952.0520 0.00 9-A-4 0.00 10,~~300~~025,~~370~~517.2862 113,~~255~~299.0938 0.00 9-A-5 0.00 9,473,000.00 41,~~428~~444.1737 0.00 9-A-6 0.00 15,~~415~~687,~~916~~584.3234 0.00 0.00 9-A-7 0.00 25,000,000.00 109,~~332~~375.2500 0.00 9-A-8 0.00 ~~180~~183,~~713~~898.4004 0.00 0.00 10-A-1 0.00 ~~103~~96,~~330~~711,~~971~~050.2339 2,~~260~~148,~~709~~759.1126 0.00 15-PO 0.00 ~~783~~769,~~867~~599.3092 183,~~231~~615.0007 0.00 30-PO 0.00 13,~~720~~373,~~321~~890.6781 ~~158~~73,~~530~~646.5704 0.00 15-AX 0.00 0.00 3230,~~407~~541.5958 0.00 30-AX 0.00 0.00 ~~122~~111,~~739~~276.8346 0.00 B-1 0.00 2019,~~059~~942,~~576~~881.0820 117,~~046~~385.2155 0.00 B-2 0.00 5,~~731~~697,~~167~~826.2870 33,~~440~~537.9590 0.00 B-3 0.00 3,~~581~~560,~~366~~532.3001 20,~~897~~957.0260 0.00 B-4 0.00 2,~~149~~137,~~800~~294.9869 12,~~543~~580.9330 0.00 B-5 0.00 2,~~148~~136,~~819~~319.7821 12,~~538~~574.2156 0.00 B-6 0.00 2,~~149~~137,~~755~~249.8482 12,~~543~~580.6804 0.00 Totals 0.00 1,~~248~~188,~~193~~514,~~998~~178.3836 2620,~~325~~837,~~106~~509.7940 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~~126,~~096~~353,~~255~~897.4722 ~~162~~161,~~278~~441.0601 1,~~410~~265,~~477~~613.2399 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 65,~~040~~645,~~197~~001.0327 76,~~147~~916.9485 ~~104~~62,~~602~~100.3298 0.00 0.00 2-A-2 20,000,000.00 1412,~~226~~671,~~839~~396.6861 2827,~~133~~223.4491 ~~411~~244,~~702~~422.1600 0.00 0.00 2-A-3 1,200,000.00 ~~853~~760,~~610~~283.3880 1,~~688~~633.0143 2414,~~702~~665.1332 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 76,~~420~~674,~~393~~861.2504 13,~~484~~048.5156 ~~197~~117,~~331~~152.0678 0.00 0.00 2-A-6 101,875,000.00 7466,~~203~~748,~~932~~610.5436 ~~134~~130,~~845~~485.0865 1,~~973~~171,~~310~~527.5676 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 5049,~~328~~033,~~811~~501.7811 ~~214~~217,~~868~~337.1901 ~~373~~1,~~521~~206,308.6866 0.00 0.00 3-A-2 6,500,000.00 5,~~640~~495,~~297~~133.8775 24,~~080~~356.0673 41135,~~860~~189.1976 0.00 0.00 3-A-3 1,000,000.00 ~~867~~845,~~738~~405.1319 3,~~704~~747.6219 620,~~440~~798.0343 0.00 0.00 4-A-1 45,000,000.00 4241,~~193~~588,~~737~~958.1777 5152,~~372~~033.9037 ~~370~~461,~~278~~220.1090 0.00 0.00 5-A-1 25,000,000.00 2019,~~715~~328,~~786~~408.8303 5250,~~388~~361.2557 ~~335~~1,~~137~~054,207.2012 0.00 0.00 5-A-2 1,250,000.00 1966,~~035,789~~420.3440 2,~~619~~518.4108 1652,~~756~~710.8636 0.00 0.00 6-A-1 22,425,000.00 1614,~~405~~552,~~553~~043.7945 2757,~~209~~274.6009 ~~407~~453,~~376~~254.1213 0.00 0.00 6-A-2 25,000,000.00 2423,~~556~~259,~~207~~683.1845 1940,~~033~~063.0102 ~~284~~317,~~958~~049.1162 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 ~~1,383,040~~0.3000 ~~87,025~~0.5300 ~~1,302,927~~0.2700 ~~(6,912~~0.~~50)~~00 0.00 6-A-6 8,096,875.00 6,~~855~~144,~~901~~243.4564 169,~~574~~649.9994 ~~248~~76,~~157~~367.0941 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 2019,~~364~~082,~~291~~847.6542 1839,~~635~~995.9127 ~~279~~316,~~012~~513.7344 0.00 0.00 6-A-9 7,554,937.00 6,~~788~~360,~~096~~948.6258 613,~~211~~331.9775 93105,~~004~~504.2447 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 2624,~~674~~784,~~631~~659.5548 1228,~~931~~125.5900 ~~193~~222,~~608~~574.8782 (~~133~~123,~~321~~923.0130) 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 8981,~~220~~902,~~113~~909.2067 ~~147~~145,~~596~~120.4771 21,~~209~~148,~~782~~452.1229 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,~~641~~722,~~046~~825.1425 0.00 0.00 (20,~~296~~662.6436) 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 6863,~~700~~818,~~941~~925.2675 ~~129~~127,~~002~~870.1627 1,~~470~~668,~~322~~145.3158 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 1716,~~392~~156,~~643~~690.3606 32,~~658~~372.7822 ~~372~~422,~~233~~315.5034 0.00 0.00 7-A-4 1,200,000.00 1969,~~043,558~~401.6040 1,~~959~~942.5333 2225,~~334~~338.0192 0.00 0.00 7-A-5 12,500,000.00 13,~~229~~463,~~892~~013.0983 0.00 0.00 (5758,~~858~~900.1569) 0.00 7-A-6 10,000,000.00 9,~~270~~036,~~107~~986.9117 4,~~666~~193.86 53 54,~~191~~707.2916 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 8885,~~005~~424,~~233~~536.3039 ~~106~~105,~~186~~934.9957 ~~654~~818,~~922~~486.9445 0.00 0.00 9-A-1 69,815,000.00 5550,~~543~~337,~~663~~862.8658 9187,~~138~~799.7306 1320,~~640,221~~241.8606 0.00 0.00 9-A-2 69,815,000.00 5550,~~543~~337,~~663~~862.8658 9187,~~138~~799.7306 1320,~~640,221~~241.8606 0.00 0.00 9-A-3 50,000,000.00 3936,~~779~~050,~~176~~893.3049 6562,~~271~~879.6079 1229,~~174,691~~349.5875 0.00 0.00 9-A-4 11,225,000.00 10,~~368~~094,~~281~~652.8689 314,~~574~~876.8602 6454,~~336~~259.7225 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,~~348~~619,~~791~~250.6112 0.00 0.00 (6768,~~124~~334.7122) 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~~183,~~926~~096.5399 0.00 0.00 (~~786~~801.8705) 0.00 10-A-1 138,300,000.00 ~~105~~98,~~153~~449,~~711~~602.1597 ~~448~~438,~~389~~435.9264 1,~~374~~300,~~349~~116.9994 0.00 0.00 15-PO 862,263.34 ~~802~~773,~~098~~214.2999 3,~~479~~471.0653 ~~14,751~~143.9454 0.00 0.00 30-PO 14,871,409.39 13,~~878~~447,~~852~~536.2484 17,~~640~~659.5287 ~~140~~55,~~890~~986.0517 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 2019,~~088~~972,~~244~~358.3538 2829,~~668~~477.2718 0.00 0.00 0.00 B-2 5,841,000.00 5,~~739~~706,~~358~~248.0255 8,~~190~~421.7384 0.00 0.00 0.00 B-3 3,650,000.00 3,~~586~~565,~~484~~794.6476 5,~~118~~262.3375 0.00 0.00 0.00 B-4 2,191,000.00 2,~~152~~140,~~873~~453.3879 3,~~072~~159.4009 0.00 0.00 0.00 B-5 2,190,000.00 2,~~151~~139,~~890~~476.7886 3,~~071~~157.0065 0.00 0.00 0.00 B-6 2,190,954.00 2,~~152~~140,~~828~~408.1885 3,~~072~~159.3403 0.00 0.00 0.00 Totals 1,460,246,726.73 1,~~268~~204,~~893~~019,~~242~~056.9273 2,~~078~~062,~~130~~534.3557 1813,~~907~~714,~~414~~965.1246 (~~286~~272,~~299~~621.8862) 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 1,~~572~~427,~~755~~055.2900 ~~129~~124,~~523~~926,~~500~~842.1922 0.~~92516786~~89233459 1,~~572~~427,~~755~~055.2900 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 2-A-1 ~~111~~69,~~750~~017.2683 5,~~928~~575,~~446~~983.7743 0.~~78972250~~74277120 ~~111~~69,~~750~~017.2683 2-A-2 ~~439~~271,~~835~~645.6090 1312,~~787~~399,~~004~~750.0871 0.~~68935020~~61998754 ~~439~~271,~~835~~645.6090 2-A-3 2616,~~390~~298.1475 ~~827~~743,~~220~~985.2504 0.~~68935021~~61998753 2616,~~390~~298.1475 2-A-4 0.00 1,330,000.00 1.00000000 0.00 2-A-5 ~~210~~130,~~815~~201.5634 76,~~209~~544,~~577~~659.6970 0.~~70768861~~64242058 ~~210~~130,~~815~~201.5634 2-A-6 21,~~108~~302,~~155~~013.6440 7265,~~095~~446,~~776~~596.9096 0.~~70768861~~64242058 21,~~108~~302,~~155~~013.6440 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 ~~588~~1,~~389~~423,645.8667 4947,~~740~~609,~~421~~855.9244 0.~~85759348~~82085958 ~~588~~1,~~389~~423,645.8667 3-A-2 65159,~~940~~546.2450 5,~~574~~335,~~357~~587.6325 0.~~85759348~~82085958 65159,~~940~~546.2450 3-A-3 1024,~~144~~545.6561 ~~857~~820,~~593~~859.4858 0.~~85759348~~82085958 1024,~~144~~545.6561 4-A-1 ~~421~~513,~~651~~254.0026 41,~~772~~075,~~086~~704.1751 0.~~92826858~~91279343 ~~421~~513,~~651~~254.0026 5-A-1 ~~387~~1,~~525~~104,568.4469 2018,~~328~~223,~~261~~839.3834 0.~~81313046~~72895357 ~~387~~1,~~525~~104,568.4469 5-A-2 1955,~~376~~228.2743 1911,~~016,413~~191.0797 0.~~81313046~~72895358 1955,~~376~~228.2743 6-A-1 ~~434~~510,~~585~~528.7122 1514,~~970~~041,~~968~~515.0723 0.~~71219479~~62615453 ~~434~~510,~~585~~528.7122 6-A-2 ~~303~~357,~~991~~112.1364 2422,~~252~~902,~~216~~570.0681 0.~~97008864~~91610283 ~~303~~357,~~991~~112.1364 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 ~~1,383,040~~0.3000 0.00 0.00000000 ~~1,383,040~~0.3000 6-A-6 ~~264~~86,~~732~~017.0835 6,~~591~~058,~~169~~226.3629 0.~~81403867~~74821784 ~~264~~86,~~732~~017.0835 6-A-7 0.00 1,031,250.00 1.00000000 0.00 6-A-8 ~~297~~356,~~648~~508.6471 2018,~~066~~726,~~643~~338.0171 0.~~88536548~~82622957 ~~297~~356,~~648~~508.6471 6-A-9 99118,~~216~~836.2023 6,~~688~~242,~~880~~112.4135 0.~~88536548~~82622957 99118,~~216~~836.2023 6-A-10 0.00 0.00 0.00000000 0.00 6-A-11 73126,~~219~~776.4352 2624,~~601~~657,~~412~~882.1296 10.~~06405648~~98631532 73126,~~219~~776.4352 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 21,~~357~~293,~~378~~572.5999 8680,~~862~~609,~~734~~336.6168 0.~~84425374~~78347446 21,~~357~~293,~~378~~572.5999 6-A-15 0.00 13,846,000.00 1.00000000 0.00 6-A-16 (20,~~296~~662.6436) 4,~~661~~743,~~342~~487.7861 1.~~06302002~~08175316 (20,~~296~~662.6436) 6-A-17 0.00 13,882,000.00 1.00000000 0.00 7-A-1 1,~~599~~796,~~324~~015.4785 6762,~~101~~022,~~616~~909.7990 0.~~84938755~~78510013 1,~~599~~796,~~324~~015.4785 7-A-2 0.00 15,000,000.00 1.00000000 0.00 7-A-3 ~~404~~454,~~892~~687.2756 1615,~~987~~702,~~751~~002.0951 0.~~84938755~~78510013 ~~404~~454,~~892~~687.2756 7-A-4 2427,~~293~~281.5425 1942,~~019,265~~120.0715 0.~~84938756~~78510013 2427,~~293~~281.5425 7-A-5 (5758,~~858~~900.1569) 13,~~287~~521,~~750~~914.2451 1.~~06302002~~08175316 (5758,~~858~~900.1569) 7-A-6 5758,~~858~~900.1569 98,~~212~~978,~~249~~085.7649 0.~~92122498~~89780855 5758,~~858~~900.1569 7-A-7 0.00 10,649,000.00 1.00000000 0.00 8-A-1 ~~761~~924,~~109~~421.9302 8784,~~244~~500,~~123~~115.3637 0.~~87244123~~84500115 ~~761~~924,~~109~~421.9302 9-A-1 1408,~~731,360~~040.5911 5349,~~812~~929,~~303~~822.2747 0.~~77078426~~71517328 1408,~~731,360~~040.5911 9-A-2 1408,~~731,360~~040.5911 5349,~~812~~929,~~303~~822.2747 0.~~77078426~~71517328 1408,~~731,360~~040.5911 9-A-3 1292,~~239,963~~229.1854 3835,~~539~~758,~~213~~663.1295 0.~~77078426~~71517328 1292,~~239,963~~229.1854 9-A-4 6769,~~911~~135.5927 10,~~300~~025,~~370~~517.2862 0.~~91762764~~89314188 6769,~~911~~135.5927 9-A-5 0.00 9,473,000.00 1.00000000 0.00 9-A-6 (6768,~~124~~334.7122) 15,~~415~~687,~~916~~584.3234 1.~~06302002~~08175316 (6768,~~124~~334.7122) 9-A-7 0.00 25,000,000.00 1.00000000 0.00 9-A-8 (~~786~~801.8705) ~~180~~183,~~713~~898.4004 1.~~06302000~~08175318 (~~786~~801.8705) 10-A-1 1,~~822~~738,~~739~~552.9158 ~~103~~96,~~330~~711,~~971~~050.2339 0.~~74715091~~69928453 1,~~822~~738,~~739~~552.9158 15-PO 183,~~231~~615.0007 ~~783~~769,~~867~~599.3092 0.~~90908109~~89253466 183,~~231~~615.0007 30-PO ~~158~~73,~~530~~646.5704 13,~~720~~373,~~321~~890.6781 0.~~92259727~~89930218 ~~158~~73,~~530~~646.5704 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 2829,~~668~~477.2718 2019,~~059~~942,~~576~~881.0820 0.~~98119625~~97548822 2829,~~668~~477.2718 B-2 8,~~190~~421.7384 5,~~731~~697,~~167~~826.2870 0.~~98119625~~97548822 8,~~190~~421.7384 B-3 5,~~118~~262.3375 3,~~581~~560,~~366~~532.3001 0.~~98119625~~97548822 5,~~118~~262.3375 B-4 3,~~072~~159.4009 2,~~149~~137,~~800~~294.9869 0.~~98119625~~97548822 3,~~072~~159.4009 B-5 3,~~071~~157.0065 2,~~148~~136,~~819~~319.7821 0.~~98119625~~97548822 3,~~071~~157.0065 B-6 3,~~072~~159.3403 2,~~149~~137,~~755~~249.8482 0.~~98119625~~97548822 3,~~072~~159.3403 Totals 2015,~~699~~504,~~244~~878.5235 1,~~248~~188,~~193~~514,~~998~~178.3836 0.~~85478295~~81391326 2015,~~699~~504,~~244~~878.5235

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 ~~936~~902.~~40182479~~52783729 1.~~15912900~~15315007 109.~~07483736~~04009993 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 ~~804~~751.~~60863594~~96500200 0.~~95216997~~92138671 138.~~93397096~~27240975 0.00000000 2-A-2 20,000,000.00 ~~711~~633.~~34198400~~56983050 1.~~40667200~~36119550 2012.~~58510800~~22110000 0.00000000 2-A-3 1,200,000.00 ~~711~~633.~~34198333~~56983333 1.~~40667500~~36119167 2012.~~58510833~~22110000 0.00000000 2-A-4 1,330,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 10,187,500.00 ~~728~~655.~~38215951~~20108368 1.~~32363288~~28084025 1911.~~36992000~~49965939 0.00000000 2-A-6 101,875,000.00 ~~728~~655.~~38215990~~20108329 1.~~32363269~~28084074 1911.~~36991961~~49965899 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 ~~867~~845.~~73813414~~40519155 3.~~70462397~~74718983 620.~~44002897~~79842517 0.00000000 3-A-2 6,500,000.00 ~~867~~845.~~73813385~~40519231 3.~~70462462~~74718923 620.~~44002923~~79842462 0.00000000 3-A-3 1,000,000.00 ~~867~~845.~~73813000~~40519000 3.~~70462000~~74719000 620.~~44003000~~79843000 0.00000000 4-A-1 45,000,000.00 ~~937~~924.~~63860378~~19908378 1.~~14162000~~15629711 810.~~22840222~~24935333 0.00000000 5-A-1 25,000,000.00 ~~828~~773.~~63147320~~13632120 2.~~09553000~~01446280 1342.~~40548800~~16828480 0.00000000 5-A-2 1,250,000.00 ~~828~~773.~~63147200~~13632000 2.~~09552800~~01446400 1342.~~40548800~~16828800 0.00000000 6-A-1 22,425,000.00 ~~731~~648.~~57430502~~92055518 12.~~21336009~~55402854 1820.~~16615920~~21200134 0.00000000 6-A-2 25,000,000.00 ~~982~~930.~~24828720~~38733800 01.~~76132040~~60252080 1112.~~39832440~~68198480 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 ~~159~~0.~~38923318~~00000000 100.~~02930464~~00000000 ~~150~~0.~~15656338~~00000000 (0.~~79663483)~~00000000 6-A-6 8,096,875.00 ~~846~~758.~~73425859~~84136040 21.~~04708483~~19181042 309.~~64850205~~43171409 0.00000000 6-A-7 1,031,250.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 22,664,813.00 ~~898~~841.~~49811026~~95918228 01.~~82223974~~76464152 1213.~~31039188~~96497028 0.00000000 6-A-9 7,554,937.00 ~~898~~841.~~49811057~~95918245 01.~~82223981~~76464079 1213.~~31039253~~96497019 0.00000000 6-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 25,000,000.00 ~~1066~~991.~~98526200~~38637920 01.~~51726360~~12500000 78.~~74435480~~90299280 (54.~~33284040~~95693200) 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 ~~867~~796.~~16604819~~04721364 1.~~43454926~~41048636 2111.~~47775832~~16226822 0.00000000 6-A-15 13,846,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-16 4,385,000.00 ~~1058~~1077.~~39136602~~04110604 0.00000000 0.00000000 (4.~~62865222~~71205473) 6-A-17 13,882,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-1 79,000,000.00 ~~869~~807.~~63216785~~83450316 1.~~63293873~~61861101 1821.~~61167481~~11576684 0.00000000 7-A-2 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-3 20,000,000.00 ~~869~~807.~~63216800~~83450300 1.~~63293900~~61861100 1821.~~61167500~~11576700 0.00000000 7-A-4 1,200,000.00 ~~869~~807.~~63216667~~83450000 1.~~63294167~~61860833 1821.~~61167500~~11576667 0.00000000 7-A-5 12,500,000.00 ~~1058~~1077.~~39136720~~04110640 0.00000000 0.00000000 (4.~~62865200~~71205520) 7-A-6 10,000,000.00 ~~927~~903.~~01079100~~69861700 0.~~46668600~~41935300 5.~~31912900~~47071600 0.00000000 7-A-7 10,649,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-1 100,000,000.00 ~~880~~854.~~05233300~~24536390 1.~~06186990~~05934570 68.~~54922940~~18486450 0.00000000 9-A-1 69,815,000.00 ~~795~~721.~~58352589~~01786980 1.~~30543193~~25759593 234.~~49383170~~58699506 0.00000000 9-A-2 69,815,000.00 ~~795~~721.~~58352589~~01786980 1.~~30543193~~25759593 234.~~49383170~~58699506 0.00000000 9-A-3 50,000,000.00 ~~795~~721.~~58352600~~01786980 1.~~30543200~~25759580 234.~~49383160~~58699500 0.00000000 9-A-4 11,225,000.00 ~~923~~899.~~67767127~~30092561 01.~~31847305~~32525791 54.~~73155635~~83378619 0.00000000 9-A-5 9,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-6 14,502,000.00 ~~1058~~1077.~~39136740~~04110605 0.00000000 0.00000000 (4.~~62865191~~71205489) 9-A-7 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-8 170,000.00 ~~1058~~1077.~~39135294~~04111765 0.00000000 0.00000000 (4.~~62864706~~71205882) 10-A-1 138,300,000.00 ~~760~~711.~~33052169~~85540832 3.~~24215416~~17017816 9.~~93745474~~40070094 0.00000000 15-PO 862,263.34 ~~930~~896.~~22427464~~72719937 4.~~03479986~~02606702 170.~~10839290~~16646887 0.00000000 30-PO 14,871,409.39 ~~933~~904.~~25735820~~25436402 1.~~18620364~~18750480 93.~~47388686~~76468487 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 ~~982~~976.~~59853013~~93007141 1.~~40228282~~44184993 0.00000000 0.00000000 B-2 5,841,000.00 ~~982~~976.~~59853107~~93007191 1.~~40228214~~44184900 0.00000000 0.00000000 B-3 3,650,000.00 ~~982~~976.~~59853151~~93007123 1.~~40228219~~44184932 0.00000000 0.00000000 B-4 2,191,000.00 ~~982~~976.~~59853035~~93007303 1.~~40228206~~44184847 0.00000000 0.00000000 B-5 2,190,000.00 ~~982~~976.~~59852968~~93007306 1.~~40228311~~44184932 0.00000000 0.00000000 B-6 2,190,954.00 ~~982~~976.~~59853014~~93007247 1.~~40228412~~44185136 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 1110.~~23396636~~19325000 ~~925~~892.~~16785850~~33458729 0.~~92516786~~89233459 1110.~~23396636~~19325000 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 149.~~88614094~~19379646 ~~789~~742.~~72249500~~77120421 0.~~78972250~~74277120 149.~~88614094~~19379646 2-A-2 0.00000000 2113.~~99178000~~58229500 ~~689~~619.~~35020400~~98753550 0.~~68935020~~61998754 2113.~~99178000~~58229500 2-A-3 0.00000000 2113.~~99178333~~58229167 ~~689~~619.~~35020833~~98753333 0.~~68935021~~61998753 2113.~~99178333~~58229167 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 2012.~~69355190~~78049963 ~~707~~642.~~68860761~~42058405 0.~~70768861~~64242058 2012.~~69355190~~78049963 2-A-6 0.00000000 2012.~~69355229~~78049963 ~~707~~642.~~68860761~~42058366 0.~~70768861~~64242058 2012.~~69355229~~78049963 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 1024.~~14465276~~54561500 ~~857~~820.~~59348138~~85957655 0.~~85759348~~82085958 1024.~~14465276~~54561500 3-A-2 0.00000000 1024.~~14465231~~54561538 ~~857~~820.~~59348154~~85957692 0.~~85759348~~82085958 1024.~~14465231~~54561538 3-A-3 0.00000000 1024.~~14465000~~54561000 ~~857~~820.~~59348000~~85958000 0.~~85759348~~82085958 1024.~~14465000~~54561000 4-A-1 0.00000000 911.~~37002222~~40565022 ~~928~~912.~~26858156~~79343356 0.~~92826858~~91279343 911.~~37002222~~40565022 5-A-1 0.00000000 1544.~~50101760~~18274760 ~~813~~728.~~13045520~~95357360 0.~~81313046~~72895357 1544.~~50101760~~18274760 5-A-2 0.00000000 1544.~~50101600~~18274400 ~~813~~728.~~13045600~~95357600 0.~~81313046~~72895358 1544.~~50101600~~18274400 6-A-1 0.00000000 1922.~~37951884~~76602988 ~~712~~626.~~19478573~~15452531 0.~~71219479~~62615453 1922.~~37951884~~76602988 6-A-2 0.00000000 1214.~~15964520~~28450560 ~~970~~916.~~08864240~~10283240 0.~~97008864~~91610283 1214.~~15964520~~28450560 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 ~~159~~0.~~38923318~~00000000 0.00000000 0.00000000 ~~159~~0.~~38923318~~00000000 6-A-6 0.00000000 3210.~~69558688~~62352451 ~~814~~748.~~03867047~~21783589 0.~~81403867~~74821784 3210.~~69558688~~62352451 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 1315.~~13263163~~72961180 ~~885~~826.~~36547864~~22957048 0.~~88536548~~82622957 1315.~~13263163~~72961180 6-A-9 0.00000000 1315.~~13263102~~72961231 ~~885~~826.~~36547823~~22957015 0.~~88536548~~82622957 1315.~~13263102~~72961231 6-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 0.00000000 25.~~92877720~~07106080 ~~1,064~~986.~~05648480~~31531840 10.~~06405648~~98631532 25.~~92877720~~07106080 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 2212.~~91230758~~57275448 ~~844~~783.~~25374061~~47445916 0.~~84425374~~78347446 2212.~~91230758~~57275448 6-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-16 0.00000000 (4.~~62865222~~71205473) 1,~~063~~081.~~02001824~~75316078 1.~~06302002~~08175316 (4.~~62865222~~71205473) 6-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-1 0.00000000 2022.~~24461354~~73437785 ~~849~~785.~~38755430~~10012532 0.~~84938755~~78510013 2022.~~24461354~~73437785 7-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-3 0.00000000 2022.~~24461350~~73437800 ~~849~~785.~~38755450~~10012550 0.~~84938755~~78510013 2022.~~24461350~~73437800 7-A-4 0.00000000 2022.~~24461667~~73437500 ~~849~~785.~~38755833~~10012500 0.~~84938756~~78510013 2022.~~24461667~~73437500 7-A-5 0.00000000 (4.~~62865200~~71205520) 1,~~063~~081.~~02001920~~75316080 1.~~06302002~~08175316 (4.~~62865200~~71205520) 7-A-6 0.00000000 5.~~78581500~~89006900 ~~921~~897.~~22497600~~80854900 0.~~92122498~~89780855 5.~~78581500~~89006900 7-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-1 0.00000000 79.~~61109930~~24421020 ~~872~~845.~~44123360~~00115370 0.~~87244123~~84500115 79.~~61109930~~24421020 9-A-1 0.00000000 245.~~79926363~~84459085 ~~770~~715.~~78426226~~17327895 0.~~77078426~~71517328 245.~~79926363~~84459085 9-A-2 0.00000000 245.~~79926363~~84459085 ~~770~~715.~~78426226~~17327895 0.~~77078426~~71517328 245.~~79926363~~84459085 9-A-3 0.00000000 245.~~79926360~~84459080 ~~770~~715.~~78426240~~17327900 0.~~77078426~~71517328 245.~~79926360~~84459080 9-A-4 0.00000000 6.~~05003029~~15904410 ~~917~~893.~~62764187~~14188151 0.~~91762764~~89314188 6.~~05003029~~15904410 9-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-6 0.00000000 (4.~~62865191~~71205489) 1,~~063~~081.~~02001931~~75316094 1.~~06302002~~08175316 (4.~~62865191~~71205489) 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-8 0.00000000 (4.~~62864706~~71205882) 1,~~063~~081.~~02000000~~75317647 1.~~06302000~~08175318 (4.~~62864706~~71205882) 10-A-1 0.00000000 1312.~~17960889~~57087910 ~~747~~699.~~15091273~~28452921 0.~~74715091~~69928453 1312.~~17960889~~57087910 15-PO 0.00000000 214.~~14319275~~19253589 ~~909~~892.~~08109349~~53466348 0.~~90908109~~89253466 214.~~14319275~~19253589 30-PO 0.00000000 104.~~66009050~~95218967 ~~922~~899.~~59726770~~30217502 0.~~92259727~~89930218 104.~~66009050~~95218967 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.~~40228282~~44184993 ~~981~~975.~~19624731~~48822148 0.~~98119625~~97548822 1.~~40228282~~44184993 B-2 0.00000000 1.~~40228214~~44184900 ~~981~~975.~~19624722~~48822120 0.~~98119625~~97548822 1.~~40228214~~44184900 B-3 0.00000000 1.~~40228219~~44184932 ~~981~~975.~~19624658~~48822192 0.~~98119625~~97548822 1.~~40228219~~44184932 B-4 0.00000000 1.~~40228206~~44184847 ~~981~~975.~~19624829~~48821999 0.~~98119625~~97548822 1.~~40228206~~44184847 B-5 0.00000000 1.~~40228311~~44184932 ~~981~~975.~~19624658~~48822374 0.~~98119625~~97548822 1.~~40228311~~44184932 B-6 0.00000000 1.~~40228412~~44185136 ~~981~~975.~~19624602~~48822111 0.~~98119625~~97548822 1.~~40228412~~44185136 (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~~126,~~096~~353,~~255~~897.4722 ~~573~~552,~~546~~798.1230 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% 65,~~040~~645,~~197~~001.03 27 25,~~684~~872.2492 0.00 0.00 2-A-2 20,000,000.00 5.50000% 1412,~~226~~671,~~839~~396.6861 6558,~~206~~077.3523 0.00 0.00 2-A-3 1,200,000.00 5.50000% ~~853~~760,~~610~~283.3880 3,~~912~~484.3863 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 23.~~91750~~52000% 76,~~420~~674,~~393~~861.2504 1819,~~040~~579.8359 0.00 0.00 2-A-6 101,875,000.00 5.25000% 7466,~~203~~748,~~932~~610.5436 ~~324~~292,~~642~~025.2017 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 54.~~08250~~48000% 76,~~420~~674,~~393~~861.2504 3124,~~428~~919.4648 0.00 0.00 3-A-1 58,000,000.00 4.50000% 5049,~~328~~033,~~811~~501.7811 ~~188~~183,~~733~~875.0463 0.00 0.00 3-A-2 6,500,000.00 4.50000% 5,~~640~~495,~~297~~133.8775 2120,~~151~~606.1275 0.00 0.00 3-A-3 1,000,000.00 4.50000% ~~867~~845,~~738~~405.1319 3,~~254~~170.0227 0.00 0.00 4-A-1 45,000,000.00 5.00000% 4241,~~193~~588,~~737~~958.1777 ~~175~~173,~~807~~287.2433 0.00 0.00 5-A-1 25,000,000.00 5.25000% 2019,~~715~~328,~~786~~408.8303 9084,~~631~~561.5779 0.00 0.00 5-A-2 1,250,000.00 5.25000% 1966,~~035,789~~420.3440 4,~~531~~228.5809 0.00 0.00 6-A-1 22,425,000.00 4.00000% 1614,~~405~~552,~~553~~043.7945 5448,~~685~~506.1881 0.00 0.00 6-A-2 25,000,000.00 4.00000% 2423,~~556~~259,~~207~~683.1845 8177,~~854~~532.0228 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% ~~1,383,040~~0.3000 ~~6,915~~0.2000 0.00 0.00 6-A-6 8,096,875.00 0.00000% 6,~~855~~144,~~901~~243.4564 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 23.~~91750~~52000% 2019,~~364~~082,~~291~~847.6542 4955,~~510~~976.6835 0.00 0.00 6-A-9 7,554,937.00 87.~~13200~~16800% 6,~~788~~360,~~096~~948.6258 4637,~~000~~996.6707 0.00 0.00 6-A-10 0.00 54.~~08250~~48000% 98,~~503~~905,~~336~~328.1080 4033,~~250~~246.5956 0.00 0.00 6-A-11 25,000,000.00 6.00000% 2624,~~674~~784,~~631~~659.5548 ~~133~~123,~~373~~923.1630 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% 1110,~~533~~783,~~752~~744.61 50 47,~~460~~178.1788 0.00 0.00 6-A-14 102,887,000.00 5.25000% 8981,~~220~~902,~~113~~909.2067 ~~390~~358,~~338~~325.0023 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,~~641~~722,~~046~~825.1425 20,~~304~~662.5836 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% 6863,~~700~~818,~~941~~925.2675 ~~300~~279,~~566~~207.6280 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% 1716,~~392~~156,~~643~~690.3606 7670,~~092~~685.8152 0.00 0.00 7-A-4 1,200,000.00 5.25000% 1969,~~043,558~~401.6040 4,~~565~~241.5713 0.00 0.00 7-A-5 12,500,000.00 5.25000% 13,~~229~~463,~~892~~013.0983 5758,~~880~~900.7869 0.00 0.00 7-A-6 10,000,000.00 5.25000% 9,~~270~~036,~~107~~986.9117 4039,~~556~~536.7281 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% 8885,~~005~~424,~~233~~536.3039 ~~403~~391,~~357~~529.3213 0.00 0.00 9-A-1 69,815,000.00 5.50000% 5550,~~543~~337,~~663~~862.8658 ~~254~~230,~~575~~715.1320 0.00 0.00 9-A-2 69,815,000.00 5.00000% 5550,~~543~~337,~~663~~862.8658 ~~231~~209,~~431~~741.9309 0.00 0.00 9-A-3 50,000,000.00 5.25000% 3936,~~779~~050,~~176~~893.3049 ~~174~~157,~~033~~722.9066 0.00 0.00 9-A-4 11,225,000.00 5.25000% 10,~~368~~094,~~281~~652.8689 4544,~~361~~164.2311 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,~~348~~619,~~791~~250.6112 6768,~~150~~334.9622 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~~183,~~926~~096.5399 ~~787~~801.1805 0.00 0.00 10-A-1 138,300,000.00 5.00000% ~~105~~98,~~153~~449,~~711~~602.1597 ~~438~~410,~~140~~206.4668 0.00 0.00 15-PO 862,263.34 0.00000% ~~802~~773,~~098~~214.2999 0.00 0.00 0.00 30-PO 14,871,409.39 0.00000% 13,~~878~~447,~~852~~536.2484 0.00 0.00 0.00 15-AX 0.00 4.50000% 8,~~645~~144,~~403~~421.3881 3230,~~420~~541.2658 0.00 0.00 30-AX 0.00 5.25000% 2825,~~065~~434,~~790~~619.1608 ~~122~~111,~~787~~276.8346 0.00 0.00 B-1 20,444,000.00 5.~~28145~~28180% 2019,~~088~~972,~~244~~358.3538 8887,~~412~~908.5037 0.00 0.00 B-2 5,841,000.00 5.~~28145~~28180% 5,~~739~~706,~~358~~248.0255 25,~~260~~116.1006 0.00 0.00 B-3 3,650,000.00 5.~~28145~~28180% 3,~~586~~565,~~484~~794.6476 15,~~784~~694.8685 0.00 0.00 B-4 2,191,000.00 5.~~28145~~28180% 2,~~152~~140,~~873~~453.3879 9,~~475~~421.2421 0.00 0.00 B-5 2,190,000.00 5.~~28145~~28180% 2,~~151~~139,~~890~~476.7886 9,~~470~~416.91 0.00 0.00 B-6 2,190,954.00 5.~~28145~~28180% 2,~~152~~140,~~828~~408.1885 9,~~475~~421.0401 0.00 0.00 Totals 1,460,246,726.73 5,~~628~~332,~~062~~631.3011 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 ~~224~~0.2000 0.00 ~~573~~552,~~321~~798.9230 0.00 ~~129~~124,~~523~~926,~~500~~842.1922 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-1 100.8200 0.00 2725,~~673~~872.4192 0.00 5,~~928~~575,~~446~~983.7743 2-A-2 250.4900 0.00 6558,~~180~~077.8623 0.00 1312,~~787~~399,~~004~~750.0871 2-A-3 10.5300 0.00 3,~~910~~484.8563 0.00 ~~827~~743,~~220~~985.2504 2-A-4 20.3800 0.00 6,~~093~~095.4583 0.00 1,330,000.00 2-A-5 70.0500 0.00 1819,~~033~~579.7859 0.00 76,~~209~~544,~~577~~659.6970 2-A-6 ~~126~~0.9000 0.00 ~~324~~292,~~515~~025.3017 0.00 7265,~~095~~446,~~776~~596.9096 2-A-7 360.7700 0.00 94,~~031~~068.5633 0.00 20,524,000.00 2-A-8 230.0700 0.00 59,~~003~~026.3946 0.00 12,878,500.00 2-A-9 290.1900 0.00 74,~~653~~683.9312 0.00 16,294,500.00 2-A-10 30.2400 0.00 8,~~294~~298.8812 0.00 1,810,500.00 2-A-11 10.7900 0.00 4,~~581~~583.5433 0.00 1,000,000.00 2-A-12 120.2900 0.00 3124,~~416~~919.1748 0.00 76,~~209~~544,~~577~~659.6970 3-A-1 730.7800 0.00 ~~188~~183,~~659~~875.2763 0.00 4947,~~740~~609,~~421~~855.9244 3-A-2 80.2700 0.00 2120,~~142~~606.8575 0.00 5,~~574~~335,~~357~~587.6325 3-A-3 10.2700 0.00 3,~~252~~170.7527 0.00 ~~857~~820,~~593~~859.4858 4-A-1 680.7200 0.00 ~~175~~173,~~738~~287.5233 0.00 41,~~772~~075,~~086~~704.1751 5-A-1 350.4300 0.00 9084,~~596~~561.1478 0.00 2018,~~328~~223,~~261~~839.3834 5-A-2 10.7700 0.00 4,~~529~~228.8109 0.00 1911,~~016,413~~191.0797 6-A-1 210.3800 0.00 5448,~~663~~506.8081 0.00 1514,~~970~~041,~~968~~515.0723 6-A-2 320.00 0.00 8177,~~822~~532.0328 0.00 2422,~~252~~902,~~216~~570.0681 6-A-3 400.7900 0.00 104,~~302~~343.9675 0.00 23,850,000.00 6-A-4 30.4200 0.00 8,~~746~~750.5800 0.00 2,000,000.00 6-A-5 20.7000 0.00 ~~6,912~~0.5000 0.00 0.00 6-A-6 0.00 0.00 0.00 0.00 6,~~591~~058,~~169~~226.3629 6-A-7 0.00 0.00 0.00 0.00 1,031,250.00 6-A-8 190.3500 0.00 4955,~~491~~976.3335 0.00 2018,~~066~~726,~~643~~338.0171 6-A-9 170.9800 0.00 4537,~~982~~996.6907 0.00 6,~~688~~242,~~880~~112.4135 6-A-10 150.7300 0.00 4033,~~234~~246.8556 0.00 98,~~364~~738,~~433~~958.4006 6-A-11 520.1400 0.00 ~~133~~123,~~321~~923.0230 0.00 2624,~~601~~657,~~412~~882.1296 6-A-12 280.9300 0.00 7374,~~991~~020.9083 0.00 18,700,000.00 6-A-13 190.7200 0.00 5047,~~440~~178.4488 0.00 1110,~~357~~577,~~900~~163.9834 6-A-14 ~~152~~0.5800 0.00 ~~390~~358,~~185~~325.4123 0.00 8680,~~862~~609,~~734~~336.6168 6-A-15 230.6800 0.00 60,~~552~~576.5725 0.00 13,846,000.00 6-A-16 70.9400 0.00 20,~~296~~662.6436 0.00 4,~~661~~743,~~342~~487.7861 6-A-17 230.7400 0.00 60,~~710~~733.0175 0.00 13,882,000.00 7-A-1 ~~117~~0.4900 0.00 ~~300~~279,~~449~~207.1380 0.00 6762,~~101~~022,~~616~~909.7990 7-A-2 250.6500 0.00 65,~~599~~625.3500 0.00 15,000,000.00 7-A-3 290.7400 0.00 7670,~~063~~685.0752 0.00 1615,~~987~~702,~~751~~002.0951 7-A-4 10.7800 0.00 4,~~563~~241.7813 0.00 1942,~~019,265~~120.0715 7-A-5 220.6300 0.00 5758,~~858~~900.1569 0.00 13,~~287~~521,~~750~~914.2451 7-A-6 150.8500 0.00 4039,~~540~~536.8781 0.00 98,~~212~~978,~~249~~085.7649 7-A-7 180.2100 0.00 46,~~571~~589.1637 0.00 10,649,000.00 8-A-1 ~~157~~0.6700 0.00 ~~403~~391,~~199~~529.6512 0.00 8784,~~244~~500,~~123~~115.3637 9-A-1 990.5100 0.00 ~~254~~230,~~475~~715.6120 0.00 5349,~~812~~929,~~303~~822.2747 9-A-2 900.4700 0.00 ~~231~~209,~~341~~741.4709 0.00 5349,~~812~~929,~~303~~822.2747 9-A-3 680.0300 0.00 ~~173~~157,~~965~~722.8766 0.00 3835,~~539~~758,~~213~~663.1295 9-A-4 170.7300 0.00 4544,~~343~~164.5011 0.00 10,~~300~~025,~~370~~517.2862 9-A-5 160.2000 0.00 41,~~428~~444.1737 0.00 9,473,000.00 9-A-6 260.2500 0.00 6768,~~124~~334.7122 0.00 15,~~415~~687,~~916~~584.3234 9-A-7 420.7500 0.00 109,~~332~~375.2500 0.00 25,000,000.00 9-A-8 0.3100 0.00 ~~786~~801.8705 0.00 ~~180~~183,~~713~~898.4004 10-A-1 ~~171~~0.2700 0.00 ~~437~~410,~~969~~206.2068 0.00 ~~103~~96,~~330~~711,~~971~~050.2339 15-PO 0.00 0.00 0.00 0.00 ~~783~~769,~~867~~599.3092 30-PO 0.00 0.00 0.00 0.00 13,~~720~~373,~~321~~890.6781 15-AX 120.6700 0.00 3230,~~407~~541.5958 0.00 8,~~535~~029,~~388~~308.6462 30-AX 480.00 0.00 ~~122~~111,~~739~~276.8346 0.00 2724,~~472~~950,~~696~~140.7517 B-1 340.5600 0.00 8887,~~377~~908.9437 0.00 2019,~~059~~942,~~576~~881.0820 B-2 90.8700 0.00 25,~~250~~116.2206 0.00 5,~~731~~697,~~167~~826.2870 B-3 60.1700 0.00 15,~~778~~694.6985 0.00 3,~~581~~560,~~366~~532.3001 B-4 30.7000 0.00 9,~~471~~421.5321 0.00 2,~~149~~137,~~800~~294.9869 B-5 30.7000 0.00 9,~~467~~416.2191 0.00 2,~~148~~136,~~819~~319.7821 B-6 30.7000 0.00 9,~~471~~421.3401 0.00 2,~~149~~137,~~755~~249.8482 Totals ~~2,199~~0.9500 0.00 5,~~625~~332,~~862~~631.2705 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% ~~936~~902.~~40182479~~52783729 43.~~09675800~~94855929 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% ~~804~~751.~~60863594~~96500200 3.~~68779006~~44650593 0.00000000 0.00000000 2-A-2 20,000,000.00 5.50000% ~~711~~633.~~34198400~~56983050 32.~~26031750~~90386150 0.00000000 0.00000000 2-A-3 1,200,000.00 5.50000% ~~711~~633.~~34198333~~56983333 32.~~26031667~~90385833 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 23.~~91750~~52000% ~~728~~655.~~38215951~~20108368 1.~~77087902~~92192294 0.00000000 0.00000000 2-A-6 101,875,000.00 5.25000% ~~728~~655.~~38215990~~20108329 32.~~18667190~~86650474 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 54.~~08250~~48000% ~~728~~655.~~38215951~~20108368 32.~~08500221~~44608393 0.00000000 0.00000000 3-A-1 58,000,000.00 4.50000% ~~867~~845.~~73813414~~40519155 3.~~25401793~~17026948 0.00000000 0.00000000 3-A-2 6,500,000.00 4.50000% ~~867~~845.~~73813385~~40519231 3.~~25401846~~17026923 0.00000000 0.00000000 3-A-3 1,000,000.00 4.50000% ~~867~~845.~~73813000~~40519000 3.~~25402000~~17027000 0.00000000 0.00000000 4-A-1 45,000,000.00 5.00000% ~~937~~924.~~63860378~~19908378 3.~~90682756~~85082956 0.00000000 0.00000000 5-A-1 25,000,000.00 5.25000% ~~828~~773.~~63147320~~13632120 3.~~62526280~~38247160 0.00000000 0.00000000 5-A-2 1,250,000.00 5.25000% ~~828~~773.~~63147200~~13632000 3.~~62526400~~38247200 0.00000000 0.00000000 6-A-1 22,425,000.00 4.00000% ~~731~~648.~~57430502~~92055518 2.~~43858105~~16306845 0.00000000 0.00000000 6-A-2 25,000,000.00 4.00000% ~~982~~930.~~24828720~~38733800 3.~~27416080~~10129120 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% ~~159~~0.~~38923318~~00000000 0.~~79694599~~00000000 0.00000000 0.00000000 6-A-6 8,096,875.00 0.00000% ~~846~~758.~~73425859~~84136040 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 23.~~91750~~52000% ~~898~~841.~~49811026~~95918228 2.~~18447335~~46974683 0.00000000 0.00000000 6-A-9 7,554,937.00 87.~~13200~~16800% ~~898~~841.~~49811057~~95918245 65.~~08882245~~02930335 0.00000000 0.00000000 6-A-10 0.00 54.~~08250~~48000% ~~898~~841.~~49817225~~95924103 3.~~80551431~~14331442 0.00000000 0.00000000 6-A-11 25,000,000.00 6.00000% ~~1066~~991.~~98526200~~38637920 54.~~33492640~~95693200 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% ~~882~~824.~~28323720~~91079255 3.~~85998934~~60898455 0.00000000 0.00000000 6-A-14 102,887,000.00 5.25000% ~~867~~796.~~16604819~~04721364 3.~~79385151~~48270656 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% ~~1058~~1077.~~39136602~~04110604 4.~~63046294~~71205473 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% ~~869~~807.~~63216785~~83450316 3.~~80464076~~53427595 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% ~~869~~807.~~63216800~~83450300 3.~~80464050~~53427600 0.00000000 0.00000000 7-A-4 1,200,000.00 5.25000% ~~869~~807.~~63216667~~83450000 3.~~80464167~~53427500 0.00000000 0.00000000 7-A-5 12,500,000.00 5.25000% ~~1058~~1077.~~39136720~~04110640 4.~~63046240~~71205520 0.00000000 0.00000000 7-A-6 10,000,000.00 5.25000% ~~927~~903.~~01079100~~69861700 43.~~05567200~~95368100 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% ~~880~~854.~~05233300~~24536390 43.~~03357320~~91529130 0.00000000 0.00000000 9-A-1 69,815,000.00 5.50000% ~~795~~721.~~58352589~~01786980 3.~~64642455~~30466519 0.00000000 0.00000000 9-A-2 69,815,000.00 5.00000% ~~795~~721.~~58352589~~01786980 3.~~31493132~~00424107 0.00000000 0.00000000 9-A-3 50,000,000.00 5.25000% ~~795~~721.~~58352600~~01786980 3.~~48067800~~15445320 0.00000000 0.00000000 9-A-4 11,225,000.00 5.25000% ~~923~~899.~~67767127~~30092561 43.~~04108953~~93444187 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% ~~1058~~1077.~~39136740~~04110605 4.~~63046201~~71205489 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% ~~1058~~1077.~~39135294~~04111765 4.~~63047059~~71205882 0.00000000 0.00000000 10-A-1 138,300,000.00 5.00000% ~~760~~711.~~33052169~~85540832 32.~~16804382~~96606421 0.00000000 0.00000000 15-PO 862,263.34 0.00000% ~~930~~896.~~22427464~~72719937 0.00000000 0.00000000 0.00000000 30-PO 14,871,409.39 0.00000% ~~933~~904.~~25735820~~25436402 0.00000000 0.00000000 0.00000000 15-AX 0.00 4.50000% ~~742~~699.~~41710711~~39571510 2.~~78406392~~62273378 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~753~~683.~~81011148~~14032617 32.~~29791919~~98873897 0.00000000 0.00000000 B-1 20,444,000.00 5.~~28145~~28180% ~~982~~976.~~59853013~~93007141 4.~~32461847~~29995940 0.00000000 0.00000000 B-2 5,841,000.00 5.~~28145~~28180% ~~982~~976.~~59853107~~93007191 4.~~32461907~~29995891 0.00000000 0.00000000 B-3 3,650,000.00 5.~~28145~~28180% ~~982~~976.~~59853151~~93007123 4.~~32461918~~29995890 0.00000000 0.00000000 B-4 2,191,000.00 5.~~28145~~28180% ~~982~~976.~~59853035~~93007303 4.~~32461890~~29995892 0.00000000 0.00000000 B-5 2,190,000.00 5.~~28145~~28180% ~~982~~976.~~59852968~~93007306 4.~~32461644~~29995890 0.00000000 0.00000000 B-6 2,190,954.00 5.~~28145~~28180% ~~982~~976.~~59853014~~93007247 4.~~32461841~~29995792 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.~~00160143~~00000000 0.00000000 43.~~09515657~~94855929 0.00000000 ~~925~~892.~~16785850~~33458729 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.~~00144132~~00000000 0.00000000 3.~~68634741~~44650593 0.00000000 ~~789~~742.~~72249500~~77120421 2-A-2 0.~~00127450~~00000000 0.00000000 32.~~25904300~~90386150 0.00000000 ~~689~~619.~~35020400~~98753550 2-A-3 0.~~00127500~~00000000 0.00000000 32.~~25904167~~90385833 0.00000000 ~~689~~619.~~35020833~~98753333 2-A-4 0.~~00178947~~00000000 0.00000000 4.~~58154135~~58333083 0.00000000 1000.00000000 2-A-5 0.~~00069202~~00000000 0.00000000 1.~~77018699~~92192294 0.00000000 ~~707~~642.~~68860761~~42058405 2-A-6 0.~~00124564~~00000000 0.00000000 32.~~18542626~~86650474 0.00000000 ~~707~~642.~~68860761~~42058366 2-A-7 0.~~00179156~~00000000 0.00000000 4.~~58154161~~58333317 0.00000000 1000.00000000 2-A-8 0.~~00179136~~00000000 0.00000000 4.~~58154211~~58333346 0.00000000 1000.00000000 2-A-9 0.~~00179140~~00000000 0.00000000 4.~~58154162~~58333303 0.00000000 1000.00000000 2-A-10 0.~~00178956~~00000000 0.00000000 4.~~58154101~~58333057 0.00000000 1000.00000000 2-A-11 0.~~00179000~~00000000 0.00000000 4.~~58154000~~58333000 0.00000000 1000.00000000 2-A-12 0.~~00120638~~00000000 0.00000000 32.~~08379583~~44608393 0.00000000 ~~707~~642.~~68860761~~42058405 3-A-1 0.~~00127207~~00000000 0.00000000 3.~~25274603~~17026948 0.00000000 ~~857~~820.~~59348138~~85957655 3-A-2 0.~~00127231~~00000000 0.00000000 3.~~25274615~~17026923 0.00000000 ~~857~~820.~~59348154~~85957692 3-A-3 0.~~00127000~~00000000 0.00000000 3.~~25275000~~17027000 0.00000000 ~~857~~820.~~59348000~~85958000 4-A-1 0.~~00152711~~00000000 0.00000000 3.~~90530044~~85082956 0.00000000 ~~928~~912.~~26858156~~79343356 5-A-1 0.~~00141720~~00000000 0.00000000 3.~~62384560~~38247120 0.00000000 ~~813~~728.~~13045520~~95357360 5-A-2 0.~~00141600~~00000000 0.00000000 3.~~62384800~~38247200 0.00000000 ~~813~~728.~~13045600~~95357600 6-A-1 0.~~00095340~~00000000 0.00000000 2.~~43762765~~16306845 0.00000000 ~~712~~626.~~19478573~~15452531 6-A-2 0.~~00128000~~00000000 0.00000000 3.~~27288120~~10129120 0.00000000 ~~970~~916.~~08864240~~10283240 6-A-3 0.~~00171027~~00000000 0.00000000 4.~~37328973~~37500000 0.00000000 1000.00000000 6-A-4 0.~~00171000~~00000000 0.00000000 4.~~37329000~~37500000 0.00000000 1000.00000000 6-A-5 0.~~00031116~~00000000 0.00000000 0.~~79663483~~00000000 0.00000000 0.00000000 6-A-6 0.00000000 0.00000000 0.00000000 0.00000000 ~~814~~748.~~03867047~~21783589 6-A-7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 6-A-8 0.~~00085375~~00000000 0.00000000 2.~~18361960~~46974683 0.00000000 ~~885~~826.~~36547864~~22957048 6-A-9 0.~~00237990~~00000000 0.00000000 65.~~08644255~~02930335 0.00000000 ~~885~~826.~~36547823~~22957015 6-A-10 0.~~00148720~~00000000 0.00000000 3.~~80402617~~14331442 0.00000000 ~~885~~826.~~36553958~~22962732 6-A-11 0.~~00208560~~00000000 0.00000000 54.~~33284080~~95693200 0.00000000 ~~1064~~986.~~05648480~~31531840 6-A-12 0.~~00154706~~00000000 0.00000000 3.~~95678610~~95833316 0.00000000 1000.00000000 6-A-13 0.~~00150850~~00000000 0.00000000 3.~~85848008~~60898455 0.00000000 ~~868~~809.~~83133211~~10820854 6-A-14 0.~~00148299~~00000000 0.00000000 3.~~79236842~~48270656 0.00000000 ~~844~~783.~~25374061~~47445916 6-A-15 0.~~00171024~~00000000 0.00000000 4.~~37328976~~37500000 0.00000000 1000.00000000 6-A-16 0.~~00181072~~00000000 0.00000000 4.~~62865222~~71205473 0.00000000 ~~1063~~1081.~~02001824~~75316078 6-A-17 0.~~00171013~~00000000 0.00000000 4.~~37328987~~37500000 0.00000000 1000.00000000 7-A-1 0.~~00148722~~00000000 0.00000000 3.~~80315354~~53427595 0.00000000 ~~849~~785.~~38755430~~10012532 7-A-2 0.~~00171000~~00000000 0.00000000 4.~~37329000~~37500000 0.00000000 1000.00000000 7-A-3 0.~~00148700~~00000000 0.00000000 3.~~80315350~~53427600 0.00000000 ~~849~~785.~~38755450~~10012550 7-A-4 0.~~00148333~~00000000 0.00000000 3.~~80315000~~53427500 0.00000000 ~~849~~785.~~38755833~~10012500 7-A-5 0.~~00181040~~00000000 0.00000000 4.~~62865200~~71205520 0.00000000 ~~1063~~1081.~~02001920~~75316080 7-A-6 0.~~00158500~~00000000 0.00000000 43.~~05408700~~95368100 0.00000000 ~~921~~897.~~22497600~~80854900 7-A-7 0.~~00171002~~00000000 0.00000000 4.~~37328951~~37499953 0.00000000 1000.00000000 8-A-1 0.~~00157670~~00000000 0.00000000 43.~~03199650~~91529120 0.00000000 ~~872~~845.~~44123360~~00115370 9-A-1 0.~~00142534~~00000000 0.00000000 3.~~64499907~~30466519 0.00000000 ~~770~~715.~~78426226~~17327895 9-A-2 0.~~00129585~~00000000 0.00000000 3.~~31363561~~00424107 0.00000000 ~~770~~715.~~78426226~~17327895 9-A-3 0.~~00136060~~00000000 0.00000000 3.~~47931740~~15445320 0.00000000 ~~770~~715.~~78426240~~17327900 9-A-4 0.~~00157951~~00000000 0.00000000 43.~~03951002~~93444187 0.00000000 ~~917~~893.~~62764187~~14188151 9-A-5 0.~~00171012~~00000000 0.00000000 4.~~37328935~~37499947 0.00000000 1000.00000000 9-A-6 0.~~00181010~~00000000 0.00000000 4.~~62865191~~71205489 0.00000000 ~~1063~~1081.~~02001931~~75316094 9-A-7 0.~~00171000~~00000000 0.00000000 4.~~37329000~~37500000 0.00000000 1000.00000000 9-A-8 0.~~00182353~~00000000 0.00000000 4.~~62864706~~71205882 0.00000000 ~~1063~~1081.~~02000000~~75317647 10-A-1 0.~~00123839~~00000000 0.00000000 32.~~16680550~~96606421 0.00000000 ~~747~~699.~~15091273~~28452921 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~909~~892.~~08109349~~53466348 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~922~~899.~~59726770~~30217502 15-AX 0.~~00108803~~00000000 0.00000000 2.~~78297590~~62273378 0.00000000 ~~732~~689.~~96967922~~51046189 30-AX 0.~~00128922~~00000000 0.00000000 32.~~29662997~~98873897 0.00000000 ~~737~~670.~~88040464~~12786157 B-1 0.~~00169047~~00000000 0.00000000 4.~~32292800~~29995940 0.00000000 ~~981~~975.~~19624731~~48822148 B-2 0.~~00168978~~00000000 0.00000000 4.~~32292758~~29995891 0.00000000 ~~981~~975.~~19624722~~48822120 B-3 0.~~00169041~~00000000 0.00000000 4.~~32292877~~29995890 0.00000000 ~~981~~975.~~19624658~~48822192 B-4 0.~~00168873~~00000000 0.00000000 4.~~32292560~~29995892 0.00000000 ~~981~~975.~~19624829~~48821999 B-5 0.~~00168950~~00000000 0.00000000 4.~~32292694~~29995890 0.00000000 ~~981~~975.~~19624658~~48822374 B-6 0.~~00168876~~00000000 0.00000000 4.~~32292965~~29995792 0.00000000 ~~981~~975.~~19624602~~48822111 (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 ~~254~~235,~~360~~132.0007 ~~238~~234,~~546~~020.4534 8684.~~48718975~~84620732% 15-PO-10 0.00000% 0.00 0.00 ~~547~~538,~~738~~082.2992 ~~545~~535,~~320~~579.8557 9291.~~98735391~~32628438% 30-PO-1 0.00000% 0.00 0.00 2,~~393~~363,~~573~~732.9034 2,~~378~~351,~~682~~701.0559 9594.~~46715770~~38431107% 30-PO-2 0.00000% 0.00 0.00 5,~~348~~133,~~965~~049.0834 5,~~300~~103,~~376~~713.9669 9087.~~83527724~~46495796% 30-PO-4 0.00000% 0.00 0.00 ~~179~~178,~~529~~512.3395 ~~179~~178,~~283~~261.5223 9897.~~23003666~~66992057% 30-PO-5 0.00000% 0.00 0.00 ~~139~~94,~~222~~205.1986 ~~138~~93,~~856~~952.9837 8557.~~24988903~~68114154% 30-PO-6 0.00000% 0.00 0.00 1,~~189~~173,~~275~~744.5883 1,~~183~~172,~~342~~126.6173 9594.~~38226838~~47822244% 30-PO-7 0.00000% 0.00 0.00 2,~~533~~456,~~735~~089.1297 2,~~470~~428,~~848~~988.8480 9190.~~69805600~~14454765% 30-PO-8 0.00000% 0.00 0.00 ~~688~~684,~~167~~405.1085 ~~687~~683,~~198~~475.7897 86.~~68971214~~22008190% 30-PO-9 0.00000% 0.00 0.00 1,~~406~~363,~~383~~795.9570 1,~~381~~361,~~731~~670.9243 9392.~~90938604~~54590722% 15-AX-3 4.50000% 2,~~692~~642,~~889~~620.4723 2,~~679~~590,~~979~~433.2582 0.00 0.00 8178.~~59563925~~86930598% 15-AX-10 4.50000% 5,~~952~~501,~~513~~801.9158 5,~~855~~438,~~409~~874.3980 0.00 0.00 7065.~~03678489~~05459807% 30-AX-1 5.25000% ~~865~~795,~~201~~513.3611 ~~842~~794,~~076~~404.2015 0.00 0.00 8580.~~28500068~~45680245% 30-AX-2 5.25000% 32,~~163~~730,~~322~~350.9204 32,~~100~~594,~~303~~805.4554 0.00 0.00 5546.~~36326146~~33639896% 30-AX-4 5.25000% 1,~~840~~804,~~578~~762.4041 1,~~812~~758,~~192~~991.8870 0.00 0.00 9087.~~18628927~~53865884% 30-AX-5 5.25000% ~~974~~965,~~841~~088.4275 ~~972~~895,~~616~~477.5319 0.00 0.00 8074.~~58085047~~18989018% 30-AX-6 5.25000% 8,~~771~~203,~~455~~187.0278 8,~~653~~123,~~800~~114.6276 0.00 0.00 8378.~~35936595~~24743435% 30-AX-7 5.25000% 1,~~608~~303,~~008~~355.3470 1,~~550~~262,~~030~~631.6878 0.00 0.00 7864.~~82335276~~20832276% 30-AX-8 5.25000% 47,~~637~~317.2447 47,~~557~~236.8854 0.00 0.00 97.~~78455474~~12384217% 30-AX-9 5.25000% 109,~~794~~585,~~745~~043.4782 109,~~494~~473,~~118~~478.51 0.00 0.00 6963.~~81277019~~02289969%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2621,~~576~~099,~~197~~919.6121 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~25,316~~0.3000 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2621,~~601~~099,~~513~~919.9121 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~276~~262,~~407~~409.1281 Payment of Interest and Principal 2620,~~325~~837,~~106~~509.7940 Total Withdrawals (Pool Distribution Amount) 2621,~~601~~099,~~513~~919.9121 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~2,199~~0.9500 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~2,199~~0.9500

SERVICING FEES Gross Servicing Fee ~~264~~250,~~352~~837.8638 Master Servicing Fee 1,~~470~~420.0755 WMMSC Master Servicing Fee 10,~~584~~151.1988 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~276~~262,~~407~~409.1281

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 69 0 0 0 69 24,~~746~~234,~~766~~580.9733 0.00 0.00 0.00 24,~~746~~234,~~766~~580.9733 60 Days 10 0 0 0 10 ~~327,031~~0.6400 0.00 0.00 0.00 ~~327,031~~0.6400 90 Days 01 0 0 0 01 0334,189.0089 0.00 0.00 0.00 0334,189.0089 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 10 0 0 0 10 ~~955,406~~0.1300 0.00 0.00 0.00 ~~955,406~~0.1300 180+ Days 01 0 0 0 01 0332,629.0082 0.00 0.00 0.00 0332,629.0082 Totals 811 0 0 0 811 4,~~029~~901,~~204~~400.7404 0.00 0.00 0.00 4,~~029~~901,~~204~~400.7404 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~235018~~367948% 0.000000% 0.000000% 0.000000% 0.~~235018~~367948% 0.~~219794~~355817% 0.000000% 0.000000% 0.000000% 0.~~219794~~355817% 60 Days 0.~~039170~~000000% 0.000000% 0.000000% 0.000000% 0.~~039170~~000000% 0.~~026169~~000000% 0.000000% 0.000000% 0.000000% 0.~~026169~~000000% 90 Days 0.~~000000~~040883% 0.000000% 0.000000% 0.000000% 0.~~000000~~040883% 0.~~000000~~028081% 0.000000% 0.000000% 0.000000% 0.~~000000~~028081% 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.~~039170~~000000% 0.000000% 0.000000% 0.000000% 0.~~039170~~000000% 0.~~076451~~000000% 0.000000% 0.000000% 0.000000% 0.~~076451~~000000% 180+ Days 0.~~000000~~040883% 0.000000% 0.000000% 0.000000% 0.~~000000~~040883% 0.~~000000~~027950% 0.000000% 0.000000% 0.000000% 0.~~000000~~027950% Totals 0.~~313357~~449714% 0.000000% 0.000000% 0.000000% 0.~~313357~~449714% 0.~~322414~~411848% 0.000000% 0.000000% 0.000000% 0.~~322414~~411848%

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 10 0 0 0 10 ~~639,978~~0.4500 0.00 0.00 0.00 ~~639,978~~0.4500 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 ~~639,978~~0.4500 0.00 0.00 0.00 ~~639,978~~0.4500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~364964~~000000% 0.000000% 0.000000% 0.000000% 0.~~364964~~000000% 0.~~475820~~000000% 0.000000% 0.000000% 0.000000% 0.~~475820~~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.~~364964~~000000% 0.000000% 0.000000% 0.000000% 0.~~364964~~000000% 0.~~475820~~000000% 0.000000% 0.000000% 0.000000% 0.~~475820~~000000% 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 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 10 0 0 0 10 ~~955,406~~0.1300 0.00 0.00 0.00 ~~955,406~~0.1300 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~955,406~~0.1300 0.00 0.00 0.00 ~~955,406~~0.1300 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.~~418410~~000000% 0.000000% 0.000000% 0.000000% 0.~~418410~~000000% 0.~~901684~~000000% 0.000000% 0.000000% 0.000000% 0.~~901684~~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.~~418410~~000000% 0.000000% 0.000000% 0.000000% 0.~~418410~~000000% 0.~~901684~~000000% 0.000000% 0.000000% 0.000000% 0.~~901684~~000000% 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 02 0 0 0 02 0766,193.0067 0.00 0.00 0.00 0766,193.0067 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0334,189.0089 0.00 0.00 0.00 0334,189.0089 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 03 0 0 0 03 01,100,383.0056 0.00 0.00 0.00 01,100,383.0056 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~636943% 0.000000% 0.000000% 0.000000% 0.~~000000~~636943% 0.~~000000~~496829% 0.000000% 0.000000% 0.000000% 0.~~000000~~496829% 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~~318471% 0.000000% 0.000000% 0.000000% 0.~~000000~~318471% 0.~~000000~~216701% 0.000000% 0.000000% 0.000000% 0.~~000000~~216701% 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~~955414% 0.000000% 0.000000% 0.000000% 0.~~000000~~955414% 0.~~000000~~713531% 0.000000% 0.000000% 0.000000% 0.~~000000~~713531% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 2 0 0 0 2 ~~827~~855,~~091~~103.7576 0.00 0.00 0.00 ~~827~~855,~~091~~103.7576 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 ~~827~~855,~~091~~103.7576 0.00 0.00 0.00 ~~827~~855,~~091~~103.7576 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~353357~~369686% 0.000000% 0.000000% 0.000000% 0.~~353357~~369686% 0.~~300519~~327030% 0.000000% 0.000000% 0.000000% 0.~~300519~~327030% 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.~~353357~~369686% 0.000000% 0.000000% 0.000000% 0.~~353357~~369686% 0.~~300519~~327030% 0.000000% 0.000000% 0.000000% 0.~~300519~~327030% 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 ~~871~~1,~~794~~330,291.31 0.00 0.00 0.00 ~~871~~1,~~794~~330,291.31 60 Days 10 0 0 0 10 ~~327,031~~0.6400 0.00 0.00 0.00 ~~327,031~~0.6400 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 32 0 0 0 32 1,~~198~~330,~~825~~291.9531 0.00 0.00 0.00 1,~~198~~330,~~825~~291.9531 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~727273~~760456% 0.000000% 0.000000% 0.000000% 0.~~727273~~760456% 0.~~615293~~984048% 0.000000% 0.000000% 0.000000% 0.~~615293~~984048% 60 Days 0.~~363636~~000000% 0.000000% 0.000000% 0.000000% 0.~~363636~~000000% 0.~~230812~~000000% 0.000000% 0.000000% 0.000000% 0.~~230812~~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.~~090909~~760456% 0.000000% 0.000000% 0.000000% 10.~~090909~~760456% 0.~~846105~~984048% 0.000000% 0.000000% 0.000000% 0.~~846105~~984048% 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 1 0 0 0 1 ~~407~~641,~~902~~043.4674 0.00 0.00 0.00 ~~407~~641,~~902~~043.4674 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 ~~407~~641,~~902~~043.4674 0.00 0.00 0.00 ~~407~~641,~~902~~043.4674 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~602410~~621118% 0.000000% 0.000000% 0.000000% 0.~~602410~~621118% 0.~~437827~~709178% 0.000000% 0.000000% 0.000000% 0.~~437827~~709178% 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.~~602410~~621118% 0.000000% 0.000000% 0.000000% 0.~~602410~~621118% 0.~~437827~~709178% 0.000000% 0.000000% 0.000000% 0.~~437827~~709178% 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 02 0 0 0 02 0641,947.0085 0.00 0.00 0.00 0641,947.0085 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 01 0 0 0 01 0332,629.0082 0.00 0.00 0.00 0332,629.0082 Totals 03 0 0 0 03 0974,577.0067 0.00 0.00 0.00 0974,577.0067 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~466200% 0.000000% 0.000000% 0.000000% 0.~~000000~~466200% 0.~~000000~~317100% 0.000000% 0.000000% 0.000000% 0.~~000000~~317100% 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~~233100% 0.000000% 0.000000% 0.000000% 0.~~000000~~233100% 0.~~000000~~164307% 0.000000% 0.000000% 0.000000% 0.~~000000~~164307% Totals 0.~~000000~~699301% 0.000000% 0.000000% 0.000000% 0.~~000000~~699301% 0.~~000000~~481407% 0.000000% 0.000000% 0.000000% 0.~~000000~~481407%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2527,~~316~~815.3043

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 226,659.00 0.01552197% 226,659.00 0.~~01815896~~01907079% Fraud 14,602,467.00 0.99999998% 14,602,467.00 1.~~16988761~~22863212% Special Hazard 14,602,467.00 0.99999998% 12,817,001.13 1.~~02684368~~07840540% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~583893~~576364% Weighted Average Pass-Through Rate 5.~~322493~~314831% Weighted Average Maturity(Stepdown Calculation ) ~~318~~314 Beginning Scheduled Collateral Loan Count 2,~~595~~474 Number Of Loans Paid In Full 4228 Ending Scheduled Collateral Loan Count 2,~~553~~446 Beginning Scheduled Collateral Balance 1,~~268~~204,~~893~~019,~~243~~057.4525 Ending Scheduled Collateral Balance 1,~~248~~188,~~193~~514,~~998~~178.9186 Ending Actual Collateral Balance at 3129-~~Dec~~Apr-~~2004~~2005 1,~~249~~190,~~700~~099,~~895~~801.9101 Monthly P &I Constant 7,~~964~~622,~~307~~285.3739 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 2520,~~764~~473,~~712~~371.0338 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~248~~188,~~193~~514,~~998~~178.9186 Scheduled Principal 2,~~059~~027,~~837~~244.7754 Unscheduled Principal 1813,~~639~~477,~~406~~633.7785

Miscellaneous Reporting 6-A-11-1 Beginning balance 2321,~~687~~736,~~072~~880.8361 6-A-11-1 Ending balance 2321,~~598~~594,~~921~~865.4520 6-A-11-2 Beginning balance 23,~~987~~047,~~558~~778.7387 6-A-11-2 Ending balance 3,~~002~~063,~~490~~017.6876 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.~~145881~~087056% Group 2 Senior % 97.~~248476~~075176% Group 3 Senior % 98.~~866052~~856242% Group 4 Senior % 96.~~946070~~917777% Group 5 Senior % 97.~~736300~~601850% Group 6 Senior % 96.~~844493~~667248% Group 7 Senior % 95.~~861675~~692112% Group 8 Senior % 94.~~475689~~344373% Group 9 Senior % 97.~~728144~~580350% Group 10 Senior % 98.~~336136~~254930% Group 1 Junior % 1.~~854119~~912944% Group 2 Junior % 2.~~751524~~924824% Group 3 Junior % 1.~~133948~~143758% Group 4 Junior % 3.~~053930~~082223% Group 5 Junior % 2.~~263700~~398150% Group 6 Junior % 3.~~155507~~332752% Group 7 Junior % 4.~~138325~~307888% Group 8 Junior % 5.~~524311~~655627% Group 9 Junior % 2.~~271856~~419650% Group 10 Junior % 1.~~663864~~745070%

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.~~444086~~440417 5.~~690041~~678123 4.~~980038~~982600 Weighted Average Net Rate 5.~~194086~~190417 5.~~440041~~428123 4.~~730038~~732600 Weighted Average Maturity ~~343~~339 ~~343~~339 ~~164~~160 Beginning Loan Count ~~277~~269 ~~339~~318 ~~114~~113 Loans Paid In Full 3 74 12 Ending Loan Count ~~274~~266 ~~332~~314 ~~113~~111 Beginning Scheduled Balance ~~135~~131,~~966~~181,~~428~~847.4835 ~~166~~155,~~361~~879,~~743~~779.8954 5756,~~743~~249,~~100~~844.2880 Ending scheduled Balance ~~134~~129,~~375~~739,~~715~~613.6809 ~~163~~154,~~410~~055,~~965~~864.7719 5754,~~060~~638,~~028~~155.8556 Record Date 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 Principal And Interest Constant ~~785~~762,~~291~~496.9138 ~~986~~928,~~037~~902.0123 ~~486~~482,~~180~~902.8137 Scheduled Principal ~~168~~167,~~447~~759.8273 ~~197~~191,~~199~~315.3707 ~~246~~249,~~545~~343.1064 Unscheduled Principal 1,~~422~~274,~~264~~474.9853 21,~~753~~632,~~578~~600.7528 ~~436~~1,~~526~~362,345.3360 Scheduled Interest ~~616~~594,~~844~~736.0965 ~~788~~737,~~837~~587.6416 ~~239~~233,~~635~~558.7173 Servicing Fees 2827,~~326~~329.3555 3432,~~658~~474.6895 1211,~~029~~718.8272 Master Servicing Fees ~~351~~347.2344 ~~559~~536.5636 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,~~804~~708.5412 1,~~924~~874.7799 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 ~~588~~567,~~166~~059.5166 ~~751~~702,~~814~~867.8673 ~~225~~219,~~681~~965.1202 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.~~190986~~187239 5.~~422988~~410845 4.~~690038~~692600

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.~~475684~~474490 5.~~696898~~719954 5.~~643497~~641136 Weighted Average Net Rate 5.~~225683~~224490 5.~~446899~~469955 5.~~393497~~391136 Weighted Average Maturity ~~343~~339 ~~224~~220 ~~344~~340 Beginning Loan Count 8887 5249 ~~577~~546 Loans Paid In Full 1 13 115 Ending Loan Count 8786 5146 ~~566~~541 Beginning Scheduled Balance 43,~~702~~090,~~425~~102.3940 2220,~~394~~887,~~593~~693.2732 ~~280~~264,~~191~~054,~~337~~312.1097 Ending scheduled Balance 4342,~~278~~574,~~910~~941.2662 2119,~~986~~726,~~052~~343.3041 ~~274~~261,~~981~~213,~~293~~063.6581 Record Date 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 Principal And Interest Constant ~~252~~250,~~639~~503.6091 ~~162~~153,~~962~~995.9288 1,~~654~~571,~~978~~103.4473 Scheduled Principal 53,~~222~~923.3863 5654,~~646~~432.4901 ~~337~~329,~~262~~798.5238 Unscheduled Principal ~~370~~461,~~292~~237.7515 ~~351~~1,~~894~~106,917.4890 42,~~872~~511,~~780~~450.9378 Scheduled Interest ~~199~~196,~~417~~580.2228 ~~106~~99,~~316~~563.4387 1,~~317~~241,~~715~~305.9235 Servicing Fees 98,~~104~~977.6912 4,~~665~~351.53 58 55,~~373~~011.2334 Master Servicing Fees 44.8758 18.6749 ~~232~~221.7681 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 ~~869~~864.7244 0.00 ~~100~~80.8573 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 ~~189~~186,~~397~~694.9414 ~~101~~95,~~632~~193.2380 1,~~259~~185,~~009~~991.0847 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.~~200571~~199175 5.~~445897~~468892 5.~~392069~~389762

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.~~506170~~495942 5.~~712331~~711461 5.~~733211~~719068 Weighted Average Net Rate 5.~~256170~~245942 5.~~462331~~461461 5.~~483211~~469068 Weighted Average Maturity ~~344~~340.00 ~~342~~338.00 ~~343~~339.00 Record Date 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 Principal And Interest Constant ~~833~~801,~~045~~860.7750 ~~559~~547,~~934~~352.5876 1,~~294~~215,~~469~~283.1259 Beginning Loan Count ~~279~~267 ~~167~~163 ~~460~~431 Loans Paid In Full 4 12 102 Ending Loan Count ~~275~~263 ~~166~~161 ~~450~~429 Beginning Scheduled Balance ~~143~~137,~~660~~361,~~147~~689.5011 9391,~~839~~229,~~362~~855.3659 ~~217~~203,~~553~~347,~~437~~719.3025 Ending Scheduled Balance ~~141~~135,~~561~~049,~~687~~302.4901 9390,~~071~~298,~~075~~154.0027 ~~212~~202,~~820~~231,~~346~~370.2280 Scheduled Principal ~~173~~172,~~864~~750.8362 113,~~233~~139.3061 ~~255~~246,~~069~~150.2676 Unscheduled Principal 12,~~924~~139,~~595~~636.1848 ~~655~~818,~~054~~561.0671 4870,~~478,021~~197.8269 Scheduled Interest ~~659~~629,~~180~~109.9488 ~~446~~434,~~701~~213.2815 1969,~~039,399~~132.8683 Servicing Fee 2928,~~929~~617.1903 19,~~549~~006.8823 4542,~~323~~364.6613 Master Servicing Fee 0.00 0.00 ~~110~~109.1258 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,~~788~~578.6673 0.00 1,~~095~~044.6587 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 ~~624~~595,~~463~~914.0912 ~~427~~415,~~151~~206.4092 ~~992~~925,~~870~~614.4325 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.~~216170~~205942 5.~~462331~~461461 5.~~476560~~462255

Group Level Collateral Statement Group Group 10 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~475446~~470759 5.~~583893~~576364 Weighted Average Net Rate 5.~~225446~~220759 5.~~333892~~326364 Weighted Average Maturity ~~162~~158.00 ~~318~~314.00 Record Date 1204/3129/~~2004~~2005 1204/3129/~~2004~~2005 Principal And Interest Constant ~~948~~907,~~767~~884.2104 7,~~964~~622,~~307~~285.3739 Beginning Loan Count ~~242~~231 2,~~595~~474 Loans Paid In Full 32 4228 Ending Loan Count ~~239~~229 2,~~553~~446 Beginning Scheduled Balance ~~107~~100,~~480~~736,~~667~~212.8892 1,~~268~~204,~~893~~019,~~243~~057.4525 Ending Scheduled Balance ~~105~~98,~~647~~987,~~923~~370.6910 1,~~248~~188,~~193~~514,~~998~~178.9186 Scheduled Principal ~~458~~448,~~346~~631.7009 2,~~059~~027,~~837~~244.7754 Unscheduled Principal 1,~~374~~300,~~397~~211.4973 1813,~~639~~477,~~406~~633.7785 Scheduled Interest ~~490~~459,~~420~~252.5195 5,~~904~~595,~~469~~040.6085 Servicing Fee 2220,~~391~~986.8373 ~~264~~250,~~352~~837.8638 Master Servicing Fee ~~152~~142.8629 1,~~470~~420.0755 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 10,~~584~~151.1988 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 ~~467~~438,~~875~~123.8293 5,~~628~~332,~~062~~631.4804 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.~~223739~~219064 5.~~322493~~314831

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