8-K 1 mst03008_10508.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): August 25, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-13 54-2123777 Pooling and Servicing Agreement) (Commission 54-2123778 (State or other File Number) 54-2123779 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-8 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the August 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the August 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-8 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 55265KJ91 SEN 5.50000% ~~297~~292,~~996~~146,~~037~~563.1543 1,~~365~~338,~~815~~998.2356 A-R 55265KN47 SEN 5.50000% 0.00 0.00 2-A-1 55265KK24 SEN 4.50000% ~~186~~179,~~774~~686,~~528~~273.8400 ~~700~~673,~~404~~820.5124 3-A-1 55265KK32 SEN 5.00000% ~~119~~113,~~979~~837,~~495~~504.7987 ~~499~~474,~~914~~320.5963 3-A-2 55265KK40 SEN 3.~~49000~~86000% 10,~~907~~348,~~226~~863.3758 3133,~~721~~288.8568 3-A-3 55265KK57 IO 4.~~51000~~14000% 0.00 4035,~~992~~703.9941 3-A-4 55265KK65 SEN 5.25000% 41,202,334.00 180,~~260~~259.2233 3-A-5 55265KK73 RTL 5.25000% 20,000,000.00 87,500.00 3-A-6 55265KK81 PO 0.00000% 266,666.00 0.00 3-A-7 55265KK99 SEN 5.25000% 1918,~~384~~392,~~967~~611.2288 8480,~~809~~467.2429 3-A-8 55265KL23 SEN 5.25000% 1514,~~885~~945,~~373~~891.1922 6965,~~498~~387.5196 3-A-9 55265KL31 SEN 5.25000% ~~690~~649,~~668~~821.4036 32,~~021~~842.6795 3-A-10 55265KL49 SEN 5.25000% 2119,~~283~~340,~~386~~067.7324 9384,~~114~~612.8238 3-A-11 55265KL56 SEN 5.25000% 19,252,000.00 84,227.5009 3-A-12 55265KL64 LOCK 5.25000% 36,000,000.00 157,~~500~~499.0123 3-A-13 55265KL72 LOCK 5.25000% 4,000,000.00 17,~~500~~499.0091 4-A-1 55265KL80 SEN 4.50000% 15,~~330~~182,~~666~~054.1529 5756,~~490~~932.0043 4-A-2 55265KL98 SEN 4.75000% 15,~~330~~182,~~666~~054.1529 60,~~683~~095.8934 5-A-1 55265KM22 SEN 5.25000% 29,~~763~~128,~~176~~606.6939 ~~130~~127,~~213~~437.9003 5-A-2 55265KM30 SEN 5.25000% 1,~~488~~456,~~417~~683.7572 6,~~511~~372.8396 6-A-1 55265KM48 SEN 5.50000% 12,~~122~~090,~~288~~585.4206 55,~~560~~414.4991 7-A-1 55265KM55 SEN 4.75000% 14,~~710~~441,~~502~~114.6402 5857,~~229~~162.0846 8-A-1 55265KM63 SEN 5.50000% ~~114~~111,~~827~~867,~~030~~714.5620 ~~526~~512,~~290~~724.5853 15-PO 55265KM71 PO 0.00000% 5958,~~142~~572.5231 0.00 30-PO 55265KM89 PO 0.00000% 8,~~527~~310,~~163~~603.6821 0.00 PP-AX 55265KM97 IO 5.50000% 0.00 2,~~710~~703.3008 15-AX 55265KN21 IO 4.75000% 0.00 9289,~~622~~786.1906 30-AX 55265KN39 IO 5.25000% 0.00 7572,~~224~~591.8205 B-1 55265KN54 SUB 5.~~17251~~17359% 17,~~756~~676,~~631~~547.6965 76,~~538~~209.5801 B-2 55265KN62 SUB 5.~~17251~~17359% 5,~~462~~438,~~989~~351.6001 23,~~547~~446.7940 B-3 55265KN70 SUB 5.~~17251~~17359% 3,~~414~~398,~~368~~969.5038 14,~~717~~654.3700 B-4 55265KN88 SUB 5.~~17251~~17359% 2,~~048~~039,~~621~~381.1063 8,~~830~~792.4240 B-5 55265KN96 SUB 5.~~17251~~17359% 1,~~365~~359,~~747~~587.4075 5,~~886~~861.9560 B-6 55265KP29 SUB 5.~~17251~~17359% 2,~~049~~040,~~658~~414.3419 8,~~834~~796.8985 MBIA FEE 0.07000% 0.00 1,166.6766 Totals 1,~~037~~009,~~879~~739,~~754~~835.8868 4,~~621~~496,~~340~~574.8943

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 28,~~605~~816,~~024~~813.4656 0.00 ~~295~~283,~~391~~329,~~012~~749.7088 310,~~970~~155,~~839~~812.6912 0.00 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 3,~~593~~084,~~243~~778.0701 0.00 ~~183~~176,~~181~~601,~~285~~494.7899 43,~~293~~758,~~647~~598.5825 0.00 3-A-1 21,~~523~~275,~~827~~063.5942 0.00 ~~117~~112,~~455~~562,~~668~~441.2045 31,~~023~~749,~~742~~384.1805 0.00 3-A-2 ~~229~~115,~~438~~914.8685 0.00 10,~~677~~232,~~787~~948.5173 ~~261~~149,~~160~~203.7153 0.00 3-A-3 0.00 0.00 0.00 4035,~~992~~703.9941 0.00 3-A-4 0.00 0.00 41,202,334.00 180,~~260~~259.2233 0.00 3-A-5 0.00 0.00 20,000,000.00 87,500.00 0.00 3-A-6 0.00 0.00 266,666.00 0.00 0.00 3-A-7 ~~407~~206,~~772~~010.3072 0.00 18,~~977~~186,~~194~~601.9216 ~~492~~286,~~581~~478.5401 0.00 3-A-8 ~~386~~195,~~045~~034.9233 0.00 1514,~~499~~750,~~327~~856.2788 ~~455~~260,~~544~~422.4329 0.00 3-A-9 168,~~784~~479.6175 0.00 ~~673~~641,~~883~~341.7960 1911,~~806~~322.2870 0.00 3-A-10 ~~798~~403,~~536~~428.4173 0.00 2018,~~484~~936,~~850~~638.3351 ~~891~~488,~~651~~041.2311 0.00 3-A-11 0.00 0.00 19,252,000.00 84,227.5009 0.00 3-A-12 0.00 0.00 36,000,000.00 157,~~500~~499.0123 0.00 3-A-13 0.00 0.00 4,000,000.00 17,~~500~~499.0091 0.00 4-A-1 75224,~~102~~237.5846 0.00 1514,~~255~~957,~~563~~816.5783 ~~132~~281,~~592~~169.5889 0.00 4-A-2 75224,~~102~~237.5846 0.00 1514,~~255~~957,~~563~~816.5783 ~~135~~284,~~786~~332.4780 0.00 5-A-1 ~~464~~439,~~638~~893.0867 0.00 2928,~~298~~688,~~538~~712.6173 ~~594~~567,~~851~~330.9870 0.00 5-A-2 2321,~~235~~998.9551 0.00 1,~~465~~434,~~181~~685.8121 2928,~~747~~371.7847 0.00 6-A-1 1615,~~049~~230.9545 0.00 12,~~106~~075,~~238~~354.4761 7170,~~610~~645.4436 0.00 7-A-1 ~~134~~220,~~241~~152.6190 0.00 14,~~576~~220,~~261~~961.0412 ~~192~~277,~~470~~315.6936 0.00 8-A-1 1,~~166~~952,~~962~~571.6519 0.00 ~~113~~109,~~660~~915,~~067~~143.9100 12,~~693~~465,~~253~~295.2372 0.00 15-PO ~~277~~279.7287 0.00 58,~~864~~292.8143 ~~277~~279.7287 0.00 30-PO ~~164~~36,~~165~~206.4153 0.00 8,~~362~~274,~~998~~396.2768 ~~164~~36,~~165~~206.4153 0.00 PP-AX 0.00 0.00 0.00 2,~~710~~703.3008 0.00 15-AX 0.00 0.00 0.00 9289,~~622~~786.1906 0.00 30-AX 0.00 0.00 0.00 7572,~~224~~591.8205 0.00 B-1 3940,~~927~~422.1519 0.00 17,~~716~~636,~~704~~125.5446 116,~~465~~631.7320 0.00 B-2 12,~~283~~436.9525 0.00 5,~~450~~425,~~705~~914.6576 35,~~831~~882.7465 0.00 B-3 7,~~677~~772.4766 0.00 3,~~406~~391,~~691~~196.0372 22,~~394~~426.8466 0.00 B-4 4,~~606~~663.4860 0.00 2,~~044~~034,~~014~~718.6203 13,~~436~~456.9000 0.00 B-5 3,~~070~~109.9906 0.00 1,~~362~~356,~~676~~478.4169 8,~~957~~970.9466 0.00 B-6 4,~~608~~665.8196 0.00 2,~~045~~035,~~049~~748.5324 13,~~443~~462.7081 0.00 MBIA 0.00 0.00 0.00 1,166.6766 0.00 Totals 1217,~~752~~313,~~624~~401.6013 0.00 1992,~~025~~426,~~127,130~~434.3454 1721,~~373~~809,~~965~~975.4956 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 425,614,000.00 ~~297~~292,~~996~~146,~~037~~563.1543 ~~365~~362,~~151~~780.0002 28,~~239~~454,~~873~~033.4554 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 ~~186~~179,~~774~~686,~~528~~273.8400 ~~859~~844,~~808~~824.1453 2,~~733~~239,~~434~~953.9348 0.00 0.00 3-A-1 166,492,334.00 ~~119~~113,~~979~~837,~~495~~504.7987 ~~224~~220,~~372~~204.6771 21,~~299~~054,~~454~~858.9271 0.00 0.00 3-A-2 15,135,666.00 10,~~907~~348,~~226~~863.3758 20,~~397~~018.5161 ~~209~~95,~~041~~896.3524 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 41,202,334.00 41,202,334.00 0.00 0.00 0.00 0.00 3-A-5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3-A-6 266,666.00 266,666.00 0.00 0.00 0.00 0.00 3-A-7 26,900,000.00 1918,~~384~~392,~~967~~611.2288 3635,~~251~~578.6725 ~~371~~170,~~520~~432.6347 0.00 0.00 3-A-8 23,000,000.00 1514,~~885~~945,~~373~~891.1922 3433,~~320~~682.1662 ~~351~~161,~~725~~351.7771 0.00 0.00 3-A-9 1,000,000.00 ~~690~~649,~~668~~821.4036 1,~~492~~464.1846 157,~~292~~015.4229 0.00 0.00 3-A-10 36,000,000.00 2119,~~283~~340,~~386~~067.7324 7069,~~991~~672.2854 ~~727~~333,~~545~~756.1319 0.00 0.00 3-A-11 19,252,000.00 19,252,000.00 0.00 0.00 0.00 0.00 3-A-12 36,000,000.00 36,000,000.00 0.00 0.00 0.00 0.00 3-A-13 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 4-A-1 24,625,000.00 15,~~330~~182,~~666~~054.1529 69,~~289~~935.9122 5154,~~812~~302.6824 0.00 0.00 4-A-2 24,625,000.00 15,~~330~~182,~~666~~054.1529 69,~~289~~935.9122 5154,~~812~~302.6824 0.00 0.00 5-A-1 40,233,000.00 29,~~763~~128,~~176~~606.6939 81,~~329~~518.4723 ~~383~~358,~~308~~375.6144 0.00 0.00 5-A-2 2,012,000.00 1,~~488~~456,~~417~~683.7572 4,~~067~~076.1862 1917,~~168~~921.7689 0.00 0.00 6-A-1 16,058,000.00 12,~~122~~090,~~288~~585.4206 14,~~118~~275.3095 ~~1,931~~954.6550 0.00 0.00 7-A-1 25,020,000.00 14,~~710~~441,~~502~~114.6402 ~~129~~130,~~351~~553.5696 489,~~890~~598.0594 0.00 0.00 8-A-1 153,219,000.00 ~~114~~111,~~827~~867,~~030~~714.5620 ~~140~~138,~~323~~506.2296 1,~~026~~814,~~639~~064.4323 0.00 0.00 15-PO 78,139.82 5958,~~142~~572.5231 ~~275~~277.5773 2.14 0.00 0.00 30-PO 9,832,796.29 8,~~527~~310,~~163~~603.6821 1110,~~109~~979.4641 ~~153~~25,~~055~~227.9412 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 18,540,000.00 17,~~756~~676,~~631~~547.6965 3940,~~927~~422.1519 0.00 0.00 0.00 B-2 5,704,000.00 5,~~462~~438,~~989~~351.6001 12,~~283~~436.9525 0.00 0.00 0.00 B-3 3,565,000.00 3,~~414~~398,~~368~~969.5038 7,~~677~~772.4766 0.00 0.00 0.00 B-4 2,139,000.00 2,~~048~~039,~~621~~381.1063 4,~~606~~663.4860 0.00 0.00 0.00 B-5 1,426,000.00 1,~~365~~359,~~747~~587.4075 3,~~070~~109.9906 0.00 0.00 0.00 B-6 2,140,083.00 2,~~049~~040,~~658~~414.3419 4,~~608~~665.8196 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,426,097,119.11 1,~~037~~009,~~879~~739,~~754~~835.8868 2,~~204~~181,~~114~~354.0476 1015,~~548~~132,~~510~~046.5437 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 28,~~605~~816,~~024~~813.4656 ~~295~~283,~~391~~329,~~012~~749.7088 0.~~69403500~~66569650 28,~~605~~816,~~024~~813.4656 A-R 0.00 0.00 0.00000000 0.00 2-A-1 3,~~593~~084,~~243~~778.0701 ~~183~~176,~~181~~601,~~285~~494.7899 0.~~64953987~~62620869 3,~~593~~084,~~243~~778.0701 3-A-1 21,~~523~~275,~~827~~063.5942 ~~117~~112,~~455~~562,~~668~~441.2045 0.~~70547193~~67608183 21,~~523~~275,~~827~~063.5942 3-A-2 ~~229~~115,~~438~~914.8685 10,~~677~~232,~~787~~948.5173 0.~~70547193~~67608183 ~~229~~115,~~438~~914.8685 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 0.00 41,202,334.00 1.00000000 0.00 3-A-5 0.00 20,000,000.00 1.00000000 0.00 3-A-6 0.00 266,666.00 1.00000000 0.00 3-A-7 ~~407~~206,~~772~~010.3072 18,~~977~~186,~~194~~601.9216 0.~~70547193~~67608183 ~~407~~206,~~772~~010.3072 3-A-8 ~~386~~195,~~045~~034.9233 1514,~~499~~750,~~327~~856.2788 0.~~67388379~~64134160 ~~386~~195,~~045~~034.9233 3-A-9 168,~~784~~479.6175 ~~673~~641,~~883~~341.7960 0.~~67388379~~64134160 168,~~784~~479.6175 3-A-10 ~~798~~403,~~536~~428.4173 2018,~~484~~936,~~850~~638.3351 0.~~56902362~~52601774 ~~798~~403,~~536~~428.4173 3-A-11 0.00 19,252,000.00 1.00000000 0.00 3-A-12 0.00 36,000,000.00 1.00000000 0.00 3-A-13 0.00 4,000,000.00 1.00000000 0.00 4-A-1 75224,~~102~~237.5846 1514,~~255~~957,~~563~~816.5783 0.~~61951527~~60742403 75224,~~102~~237.5846 4-A-2 75224,~~102~~237.5846 1514,~~255~~957,~~563~~816.5783 0.~~61951527~~60742403 75224,~~102~~237.5846 5-A-1 ~~464~~439,~~638~~893.0867 2928,~~298~~688,~~538~~712.6173 0.~~72822157~~71306422 ~~464~~439,~~638~~893.0867 5-A-2 2321,~~235~~998.9551 1,~~465~~434,~~181~~685.8121 0.~~72822158~~71306422 2321,~~235~~998.9551 6-A-1 1615,~~049~~230.9545 12,~~106~~075,~~238~~354.4761 0.~~75390699~~75198372 1615,~~049~~230.9545 7-A-1 ~~134~~220,~~241~~152.6190 14,~~576~~220,~~261~~961.0412 0.~~58258437~~56838374 ~~134~~220,~~241~~152.6190 8-A-1 1,~~166~~952,~~962~~571.6519 ~~113~~109,~~660~~915,~~067~~143.9100 0.~~74181445~~71737280 1,~~166~~952,~~962~~571.6519 15-PO ~~277~~279.7287 58,~~864~~292.8143 0.~~75332666~~74600159 ~~277~~279.7287 30-PO ~~164~~36,~~165~~206.4153 8,~~362~~274,~~998~~396.2768 0.~~85052085~~84151003 ~~164~~36,~~165~~206.4153 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 3940,~~927~~422.1519 17,~~716~~636,~~704~~125.5446 0.~~95559356~~95124733 3940,~~927~~422.1519 B-2 12,~~283~~436.9525 5,~~450~~425,~~705~~914.6576 0.~~95559356~~95124733 12,~~283~~436.9525 B-3 7,~~677~~772.4766 3,~~406~~391,~~691~~196.0372 0.~~95559356~~95124733 7,~~677~~772.4766 B-4 4,~~606~~663.4860 2,~~044~~034,~~014~~718.6203 0.~~95559356~~95124733 4,~~606~~663.4860 B-5 3,~~070~~109.9906 1,~~362~~356,~~676~~478.4169 0.~~95559356~~95124733 3,~~070~~109.9906 B-6 4,~~608~~665.8196 2,~~045~~035,~~049~~748.5324 0.~~95559356~~95124733 4,~~608~~665.8196 MBIA 0.00 0.00 0.00000000 0.00 Totals 1217,~~752~~313,~~624~~401.6013 1992,~~025~~426,~~127,130~~434.3454 0.~~71883402~~69590382 1217,~~752~~313,~~624~~401.6013

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 425,614,000.00 ~~700~~686.~~15562728~~41201518 0.~~85793935~~85236863 519.~~26268744~~86314722 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 ~~662~~637.~~28109951~~14695568 32.~~04878124~~99565108 97.~~69244737~~94261864 0.00000000 3-A-1 166,492,334.00 ~~720~~683.~~63075162~~74021875 1.~~34764565~~32261171 136.~~81117595~~33577946 0.00000000 3-A-2 15,135,666.00 ~~720~~683.~~63075189~~74021863 1.~~34764536~~32261177 136.~~81117620~~33577934 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 41,202,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 266,666.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 ~~720~~683.~~63075167~~74021859 1.~~34764572~~32261152 136.~~81117584~~33577955 0.00000000 3-A-8 23,000,000.00 ~~690~~649.~~66839957~~82135739 1.~~49218087~~46446174 157.~~29242478~~01529174 0.00000000 3-A-9 1,000,000.00 ~~690~~649.~~66840000~~82136000 1.~~49218000~~46446000 157.~~29242000~~01529000 0.00000000 3-A-10 36,000,000.00 ~~591~~537.~~20518694~~22409000 1.~~97198000~~93534833 209.~~20958694~~27100528 0.00000000 3-A-11 19,252,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-12 36,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-13 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 24,625,000.00 ~~622~~616.~~56512284~~53012345 2.~~81380345~~84000893 06.~~23604792~~26608081 0.00000000 4-A-2 24,625,000.00 ~~622~~616.~~56512284~~53012345 2.~~81380345~~84000893 06.~~23604792~~26608081 0.00000000 5-A-1 40,233,000.00 ~~739~~723.~~77025551~~99787214 2.~~02146174~~02615341 98.~~52721920~~90749981 0.00000000 5-A-2 2,012,000.00 ~~739~~723.~~77025348~~99787276 2.~~02146123~~02615308 98.~~52721670~~90750000 0.00000000 6-A-1 16,058,000.00 ~~754~~752.~~90649022~~93218707 0.~~87920663~~88902416 0.~~12029207~~05944078 0.00000000 7-A-1 25,020,000.00 ~~587~~577.~~94974580~~18281455 5.~~16992646~~21798401 03.~~19544564~~58109273 0.00000000 8-A-1 153,219,000.00 ~~749~~730.~~43075311~~11646206 0.~~91583433~~90398032 611.~~70047076~~83968196 0.00000000 15-PO 78,139.82 ~~756~~749.~~88067876~~58337503 3.~~52662701~~55426977 0.02738680 0.00000000 30-PO 9,832,796.29 ~~867~~845.~~21655046~~19224897 1.~~12983730~~11661115 152.~~56586097~~56560995 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 18,540,000.00 ~~957~~953.~~74712460~~42759709 2.~~15356796~~18026915 0.00000000 0.00000000 B-2 5,704,000.00 ~~957~~953.~~74712482~~42759642 2.~~15356767~~18026823 0.00000000 0.00000000 B-3 3,565,000.00 ~~957~~953.~~74712482~~42759607 2.~~15356802~~18026928 0.00000000 0.00000000 B-4 2,139,000.00 ~~957~~953.~~74712482~~42759701 2.~~15356709~~18027115 0.00000000 0.00000000 B-5 1,426,000.00 ~~957~~953.~~74712482~~42759467 2.~~15356942~~18026648 0.00000000 0.00000000 B-6 2,140,083.00 ~~957~~953.~~74712476~~42759603 2.~~15356601~~18027058 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 620.~~12062681~~71551584 ~~694~~665.~~03500049~~69649936 0.~~69403500~~66569650 620.~~12062681~~71551584 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1210.~~74122861~~93826971 ~~649~~626.~~53987093~~20868597 0.~~64953987~~62620869 1210.~~74122861~~93826971 3-A-1 0.00000000 157.~~15882161~~65839117 ~~705~~676.~~47193002~~08182759 0.~~70547193~~67608183 157.~~15882161~~65839117 3-A-2 0.00000000 157.~~15882155~~65839111 ~~705~~676.~~47193034~~08182752 0.~~70547193~~67608183 157.~~15882155~~65839111 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 157.~~15882156~~65839108 ~~705~~676.~~47193011~~08182751 0.~~70547193~~67608183 157.~~15882156~~65839108 3-A-8 0.00000000 168.~~78460522~~47975348 ~~673~~641.~~88379435~~34160348 0.~~67388379~~64134160 168.~~78460522~~47975348 3-A-9 0.00000000 168.~~78461000~~47975000 ~~673~~641.~~88379000~~34160000 0.~~67388379~~64134160 168.~~78461000~~47975000 3-A-10 0.00000000 2211.~~18156694~~20635361 ~~569~~526.~~02362028~~01773639 0.~~56902362~~52601774 2211.~~18156694~~20635361 3-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 39.~~04985096~~10608975 ~~619~~607.~~51527188~~42403371 0.~~61951527~~60742403 39.~~04985096~~10608975 4-A-2 0.00000000 39.~~04985096~~10608975 ~~619~~607.~~51527188~~42403371 0.~~61951527~~60742403 39.~~04985096~~10608975 5-A-1 0.00000000 1110.~~54868093~~93365322 ~~728~~713.~~22157458~~06421917 0.~~72822157~~71306422 1110.~~54868093~~93365322 5-A-2 0.00000000 1110.~~54868290~~93365308 ~~728~~713.~~22157555~~06421968 0.~~72822158~~71306422 1110.~~54868290~~93365308 6-A-1 0.00000000 0.~~99949869~~94846494 ~~753~~751.~~90699153~~98372213 0.~~75390699~~75198372 0.~~99949869~~94846494 7-A-1 0.00000000 58.~~36537210~~79907674 ~~582~~568.~~58437410~~38373781 0.~~58258437~~56838374 58.~~36537210~~79907674 8-A-1 0.00000000 712.~~61630509~~74366227 ~~741~~717.~~81444801~~37279972 0.~~74181445~~71737280 712.~~61630509~~74366227 15-PO 0.00000000 3.~~55414179~~58165657 ~~753~~746.~~32666494~~00159048 0.~~75332666~~74600159 3.~~55414179~~58165657 30-PO 0.00000000 163.~~69569929~~68222110 ~~850~~841.~~52085117~~51002787 0.~~85052085~~84151003 163.~~69569929~~68222110 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~15356796~~18026915 ~~955~~951.~~59355663~~24732794 0.~~95559356~~95124733 2.~~15356796~~18026915 B-2 0.00000000 2.~~15356767~~18026823 ~~955~~951.~~59355715~~24732819 0.~~95559356~~95124733 2.~~15356767~~18026823 B-3 0.00000000 2.~~15356802~~18026928 ~~955~~951.~~59355680~~24732679 0.~~95559356~~95124733 2.~~15356802~~18026928 B-4 0.00000000 2.~~15356709~~18027115 ~~955~~951.~~59355774~~24732585 0.~~95559356~~95124733 2.~~15356709~~18027115 B-5 0.00000000 2.~~15356942~~18026648 ~~955~~951.~~59355540~~24732819 0.~~95559356~~95124733 2.~~15356942~~18026648 B-6 0.00000000 2.~~15356601~~18027058 ~~955~~951.~~59355875~~24733013 0.~~95559356~~95124733 2.~~15356601~~18027058 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~297~~292,~~996~~146,~~037~~563.1543 1,~~365~~339,~~815~~005.1708 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 4.50000% ~~186~~179,~~774~~686,~~528~~273.8400 ~~700~~673,~~404~~823.4852 0.00 0.00 3-A-1 166,492,334.00 5.00000% ~~119~~113,~~979~~837,~~495~~504.7987 ~~499~~474,~~914~~322.5794 0.00 0.00 3-A-2 15,135,666.00 3.~~49000~~86000% 10,~~907~~348,~~226~~863.3758 3133,~~721~~288.8584 0.00 0.00 3-A-3 0.00 4.~~51000~~14000% 10,~~907~~348,~~226~~863.3758 4035,~~992~~703.9958 0.00 0.00 3-A-4 41,202,334.00 5.25000% 41,202,334.00 180,260.21 0.00 0.00 3-A-5 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 3-A-6 266,666.00 0.00000% 266,666.00 0.00 0.00 0.00 3-A-7 26,900,000.00 5.25000% 1918,~~384~~392,~~967~~611.2288 8480,~~809~~467.2368 0.00 0.00 3-A-8 23,000,000.00 5.25000% 1514,~~885~~945,~~373~~891.1922 6965,~~498~~388.5127 0.00 0.00 3-A-9 1,000,000.00 5.25000% ~~690~~649,~~668~~821.4036 32,~~021~~842.6797 0.00 0.00 3-A-10 36,000,000.00 5.25000% 2119,~~283~~340,~~386~~067.7324 9384,~~114~~612.8279 0.00 0.00 3-A-11 19,252,000.00 5.25000% 19,252,000.00 84,227.50 0.00 0.00 3-A-12 36,000,000.00 5.25000% 36,000,000.00 157,500.00 0.00 0.00 3-A-13 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 4-A-1 24,625,000.00 4.50000% 15,~~330~~182,~~666~~054.1529 5756,~~490~~932.0070 0.00 0.00 4-A-2 24,625,000.00 4.75000% 15,~~330~~182,~~666~~054.1529 60,~~683~~095.8963 0.00 0.00 5-A-1 40,233,000.00 5.25000% 29,~~763~~128,~~176~~606.6939 ~~130~~127,~~213~~437.9065 0.00 0.00 5-A-2 2,012,000.00 5.25000% 1,~~488~~456,~~417~~683.7572 6,~~511~~372.8399 0.00 0.00 6-A-1 16,058,000.00 5.50000% 12,~~122~~090,~~288~~585.4206 55,~~560~~415.4918 0.00 0.00 7-A-1 25,020,000.00 4.75000% 14,~~710~~441,~~502~~114.6402 5857,~~229~~162.0774 0.00 0.00 8-A-1 153,219,000.00 5.50000% ~~114~~111,~~827~~867,~~030~~714.5620 ~~526~~512,~~290~~727.5602 0.00 0.00 15-PO 78,139.82 0.00000% 5958,~~142~~572.5231 0.00 0.00 0.00 30-PO 9,832,796.29 0.00000% 8,~~527~~310,~~163~~603.6821 0.00 0.00 0.00 PP-AX 0.00 5.50000% ~~591~~589,~~338~~766.3355 2,~~710~~703.3010 0.00 0.00 15-AX 0.00 4.75000% 2322,~~399~~682,~~288~~904.8975 9289,~~622~~786.1950 0.00 0.00 30-AX 0.00 5.25000% 1716,~~194~~592,~~243~~320.9954 7572,~~224~~591.8240 0.00 0.00 B-1 18,540,000.00 5.~~17251~~17359% 17,~~756~~676,~~631~~547.6965 76,~~538~~209.5838 0.00 0.00 B-2 5,704,000.00 5.~~17251~~17359% 5,~~462~~438,~~989~~351.6001 23,~~547~~446.7951 0.00 0.00 B-3 3,565,000.00 5.~~17251~~17359% 3,~~414~~398,~~368~~969.5038 14,~~717~~654.3707 0.00 0.00 B-4 2,139,000.00 5.~~17251~~17359% 2,~~048~~039,~~621~~381.1063 8,~~830~~792.4244 0.00 0.00 B-5 1,426,000.00 5.~~17251~~17359% 1,~~365~~359,~~747~~587.4075 5,~~886~~861.9563 0.00 0.00 B-6 2,140,083.00 5.~~17251~~17359% 2,~~049~~040,~~658~~414.3419 8,~~834~~796.89 0.00 0.00 MBIA 0.00 0.07000% 20,000,000.00 1,166.67 0.00 0.00 Totals 1,426,097,119.11 4,~~621~~496,~~340~~595.7288 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 (06.~~06)~~52 0.00 1,~~365~~338,~~815~~998.2356 0.00 ~~295~~283,~~391~~329,~~012~~749.7088 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 (03.~~03)~~28 0.00 ~~700~~673,~~404~~820.5124 0.00 ~~183~~176,~~181~~601,~~285~~494.7899 3-A-1 (02.~~02)~~31 0.00 ~~499~~474,~~914~~320.5963 0.00 ~~117~~112,~~455~~562,~~668~~441.2045 3-A-2 0.0016 0.00 3133,~~721~~288.8568 0.00 10,~~677~~232,~~787~~948.5173 3-A-3 0.0017 0.00 4035,~~992~~703.9941 0.00 10,~~677~~232,~~787~~948.5173 3-A-4 (0.~~01)~~88 0.00 180,~~260~~259.2233 0.00 41,202,334.00 3-A-5 0.00 0.00 87,500.00 0.00 20,000,000.00 3-A-6 0.00 0.00 0.00 0.00 266,666.00 3-A-7 0.0039 0.00 8480,~~809~~467.2429 0.00 18,~~977~~186,~~194~~601.9216 3-A-8 0.0032 0.00 6965,~~498~~387.5196 0.00 1514,~~499~~750,~~327~~856.2788 3-A-9 0.0001 0.00 32,~~021~~842.6795 0.00 ~~673~~641,~~883~~341.7960 3-A-10 0.0041 0.00 9384,~~114~~612.8238 0.00 2018,~~484~~936,~~850~~638.3351 3-A-11 0.0041 0.00 84,227.5009 0.00 19,252,000.00 3-A-12 (0.~~01)~~77 0.00 157,~~500~~499.0123 0.00 36,000,000.00 3-A-13 0.0009 0.00 17,~~500~~499.0091 0.00 4,000,000.00 4-A-1 0.0028 0.00 5756,~~490~~932.0043 0.00 1514,~~255~~957,~~563~~816.5783 4-A-2 0.0029 0.00 60,~~683~~095.8934 0.00 1514,~~255~~957,~~563~~816.5783 5-A-1 (0.~~01)~~62 0.00 ~~130~~127,~~213~~437.9003 0.00 2928,~~298~~688,~~538~~712.6173 5-A-2 0.0003 0.00 6,~~511~~372.8396 0.00 1,~~465~~434,~~181~~685.8121 6-A-1 0.0027 0.00 55,~~560~~414.4991 0.00 12,~~106~~075,~~238~~354.4761 7-A-1 0.0028 0.00 5857,~~229~~162.0846 0.00 14,~~576~~220,~~261~~961.0412 8-A-1 (02.~~02)~~50 0.00 ~~526~~512,~~290~~724.5853 0.00 ~~113~~109,~~660~~915,~~067~~143.9100 15-PO 0.00 0.00 0.00 0.00 58,~~864~~292.8143 30-PO 0.00 0.00 0.00 0.00 8,~~362~~274,~~998~~396.2768 PP-AX 0.0001 0.00 2,~~710~~703.3008 0.00 ~~590~~589,~~514~~037.9109 15-AX 0.0044 0.00 9289,~~622~~786.1906 0.00 2322,~~050~~243,~~042~~051.9789 30-AX 0.0035 0.00 7572,~~224~~591.8205 0.00 16,~~942~~215,~~929~~610.4537 B-1 0.0037 0.00 76,~~538~~209.5801 0.00 17,~~716~~636,~~704~~125.5446 B-2 0.0011 0.00 23,~~547~~446.7940 0.00 5,~~450~~425,~~705~~914.6576 B-3 0.0007 0.00 14,~~717~~654.3700 0.00 3,~~406~~391,~~691~~196.0372 B-4 0.0004 0.00 8,~~830~~792.4240 0.00 2,~~044~~034,~~014~~718.6203 B-5 0.0003 0.00 5,~~886~~861.9560 0.00 1,~~362~~356,~~676~~478.4169 B-6 0.0004 0.00 8,~~834~~796.8985 0.00 2,~~045~~035,~~049~~748.5324 MBIA 0.0001 0.00 1,166.6766 0.00 20,000,000.00 Totals (021.~~16)~~46 0.00 4,~~621~~496,~~340~~574.8943 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~700~~686.~~15562728~~41201518 3.~~20904662~~14605506 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 4.50000% ~~662~~637.~~28109951~~14695568 2.~~48355411~~38930107 0.00000000 0.00000000 3-A-1 166,492,334.00 5.00000% ~~720~~683.~~63075162~~74021875 32.~~00262816~~84891760 0.00000000 0.00000000 3-A-2 15,135,666.00 3.~~49000~~86000% ~~720~~683.~~63075189~~74021863 2.~~09583444~~19936407 0.00000000 0.00000000 3-A-3 0.00 4.~~51000~~14000% ~~720~~683.~~63075189~~74021863 2.~~70837041~~35890380 0.00000000 0.00000000 3-A-4 41,202,334.00 5.25000% 1000.00000000 4.37499997 0.00000000 0.00000000 3-A-5 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-6 266,666.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 5.25000% ~~720~~683.~~63075167~~74021859 32.~~15275948~~99136357 0.00000000 0.00000000 3-A-8 23,000,000.00 5.25000% ~~690~~649.~~66839957~~82135739 32.~~02167435~~84296826 0.00000000 0.00000000 3-A-9 1,000,000.00 5.25000% ~~690~~649.~~66840000~~82136000 32.~~02167000~~84297000 0.00000000 0.00000000 3-A-10 36,000,000.00 5.25000% ~~591~~537.~~20518694~~22409000 2.~~58652278~~35035528 0.00000000 0.00000000 3-A-11 19,252,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-12 36,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-13 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 24,625,000.00 4.50000% ~~622~~616.~~56512284~~53012345 2.~~33461929~~31198782 0.00000000 0.00000000 4-A-2 24,625,000.00 4.75000% ~~622~~616.~~56512284~~53012345 2.~~46432041~~44043168 0.00000000 0.00000000 5-A-1 40,233,000.00 5.25000% ~~739~~723.~~77025551~~99787214 3.~~23649492~~16749062 0.00000000 0.00000000 5-A-2 2,012,000.00 5.25000% ~~739~~723.~~77025348~~99787276 3.~~23649602~~16749006 0.00000000 0.00000000 6-A-1 16,058,000.00 5.50000% ~~754~~752.~~90649022~~93218707 3.~~45998817~~45093910 0.00000000 0.00000000 7-A-1 25,020,000.00 4.75000% ~~587~~577.~~94974580~~18281455 2.~~32730096~~28468185 0.00000000 0.00000000 8-A-1 153,219,000.00 5.50000% ~~749~~730.~~43075311~~11646206 3.~~43489097~~34636710 0.00000000 0.00000000 15-PO 78,139.82 0.00000% ~~756~~749.~~88067876~~58337503 0.00000000 0.00000000 0.00000000 30-PO 9,832,796.29 0.00000% ~~867~~845.~~21655046~~19224897 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~704~~702.~~07613417~~20469656 3.~~22701481~~21844214 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~630~~611.~~48772010~~18493679 2.~~49568069~~41927376 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~656~~633.~~48848431~~50661819 2.~~87213722~~77159136 0.00000000 0.00000000 B-1 18,540,000.00 5.~~17251~~17359% ~~957~~953.~~74712460~~42759709 4.~~12829450~~11053830 0.00000000 0.00000000 B-2 5,704,000.00 5.~~17251~~17359% ~~957~~953.~~74712482~~42759642 4.~~12829418~~11053822 0.00000000 0.00000000 B-3 3,565,000.00 5.~~17251~~17359% ~~957~~953.~~74712482~~42759607 4.~~12829453~~11053857 0.00000000 0.00000000 B-4 2,139,000.00 5.~~17251~~17359% ~~957~~953.~~74712482~~42759701 4.~~12829360~~11053763 0.00000000 0.00000000 B-5 1,426,000.00 5.~~17251~~17359% ~~957~~953.~~74712482~~42759467 4.~~12829593~~11053997 0.00000000 0.00000000 B-6 2,140,083.00 5.~~17251~~17359% ~~957~~953.~~74712476~~42759603 4.~~12829315~~11053683 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833350 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 (0.~~00000014)~~00001532 0.00000000 3.~~20904677~~14603974 0.00000000 ~~694~~665.~~03500049~~69649936 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 (0.~~00000011)~~00001163 0.00000000 2.~~48355422~~38928944 0.00000000 ~~649~~626.~~53987093~~20868597 3-A-1 (0.~~00000012)~~00001387 0.00000000 32.~~00262828~~84890372 0.00000000 ~~705~~676.~~47193002~~08182759 3-A-2 0.~~00000000~~00001057 0.00000000 2.~~09583444~~19935350 0.00000000 ~~705~~676.~~47193034~~08182752 3-A-3 0.~~00000000~~00001123 0.00000000 2.~~70837041~~35889257 0.00000000 ~~705~~676.~~47193034~~08182752 3-A-4 (0.~~00000024)~~00002136 0.00000000 4.~~37500021~~37497861 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-7 0.~~00000000~~00001450 0.00000000 32.~~15275985~~99134907 0.00000000 ~~705~~676.~~47193011~~08182751 3-A-8 0.~~00000000~~00001391 0.00000000 32.~~02167435~~84295478 0.00000000 ~~673~~641.~~88379435~~34160348 3-A-9 0.~~00000000~~00001000 0.00000000 32.~~02167000~~84295000 0.00000000 ~~673~~641.~~88379000~~34160000 3-A-10 0.~~00000000~~00001139 0.00000000 2.~~58652278~~35034389 0.00000000 ~~569~~526.~~02362028~~01773639 3-A-11 0.~~00000000~~00002130 0.00000000 4.~~37500000~~37497870 0.00000000 1000.00000000 3-A-12 (0.~~00000028)~~00002139 0.00000000 4.~~37500028~~37497861 0.00000000 1000.00000000 3-A-13 0.~~00000000~~00002250 0.00000000 4.~~37500000~~37497750 0.00000000 1000.00000000 4-A-1 0.~~00000000~~00001137 0.00000000 2.~~33461929~~31197685 0.00000000 ~~619~~607.~~51527188~~42403371 4-A-2 0.~~00000000~~00001178 0.00000000 2.~~46432041~~44041990 0.00000000 ~~619~~607.~~51527188~~42403371 5-A-1 (0.~~00000025)~~00001541 0.00000000 3.~~23649492~~16747521 0.00000000 ~~728~~713.~~22157458~~06421917 5-A-2 0.~~00000000~~00001491 0.00000000 3.~~23649602~~16747515 0.00000000 ~~728~~713.~~22157555~~06421968 6-A-1 0.~~00000000~~00001681 0.00000000 3.~~45998817~~45092228 0.00000000 ~~753~~751.~~90699153~~98372213 7-A-1 0.~~00000000~~00001119 0.00000000 2.~~32730136~~28467066 0.00000000 ~~582~~568.~~58437410~~38373781 8-A-1 (0.~~00000013)~~00001632 0.00000000 3.~~43489110~~34635084 0.00000000 ~~741~~717.~~81444801~~37279972 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~753~~746.~~32666494~~00159048 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~850~~841.~~52085117~~51002787 PP-AX 0.~~00000000~~00001191 0.00000000 3.~~22701481~~21841832 0.00000000 ~~703~~701.~~09573032~~33616606 15-AX 0.~~00000000~~00001186 0.00000000 2.~~49568069~~41926191 0.00000000 ~~621~~599.~~07738012~~33321650 30-AX 0.~~00000000~~00001336 0.00000000 2.~~87213722~~77157800 0.00000000 ~~646~~619.~~89311614~~12355554 B-1 0.~~00000000~~00001996 0.00000000 4.~~12829450~~11051834 0.00000000 ~~955~~951.~~59355663~~24732794 B-2 0.~~00000000~~00001928 0.00000000 4.~~12829418~~11051893 0.00000000 ~~955~~951.~~59355715~~24732819 B-3 0.~~00000000~~00001964 0.00000000 4.~~12829453~~11051893 0.00000000 ~~955~~951.~~59355680~~24732679 B-4 0.~~00000000~~00001870 0.00000000 4.~~12829360~~11051893 0.00000000 ~~955~~951.~~59355774~~24732585 B-5 0.~~00000000~~00002104 0.00000000 4.~~12829593~~11051893 0.00000000 ~~955~~951.~~59355540~~24732819 B-6 0.~~00000000~~00001869 0.00000000 4.~~12829315~~11051814 0.00000000 ~~955~~951.~~59355875~~24733013 MBIA 0.~~00000000~~00000050 0.00000000 0.~~05833350~~05833300 0.00000000 1000.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 4,~~225~~154,~~527~~286.5925 4,~~175~~137,~~696~~126.5988 8685.~~06796563~~27298055% 15-PO-2 0.00000% 0.00 0.00 5958,~~142~~572.5231 58,~~864~~292.8143 7574.~~33266649~~60015905% 30-PO-3 0.00000% 0.00 0.00 1,~~825~~774,~~303~~565.4543 1,~~780~~771,~~887~~164.5642 8685.~~04788351~~57808651% 30-PO-5 0.00000% 0.00 0.00 78,~~840~~393.4645 78,~~617~~168.45 9493.~~41251224~~87330347% 30-PO-6 0.00000% 0.00 0.00 88,~~663~~443.7766 88,~~553~~332.9783 83.~~73390322~~52480006% 30-PO-8 0.00000% 0.00 0.00 2,~~308~~214,~~828~~914.4043 2,~~239~~199,~~242~~604.7009 8280.~~24963341~~79366745% PP-AX-6 5.50000% ~~591~~589,~~338~~766.3355 ~~590~~589,~~514~~037.9109 0.00 0.00 70.~~30957303~~13361661% 15-AX-2 4.75000% 1918,~~649~~979,~~753~~219.6185 1918,~~323~~604,~~394~~675.2096 0.00 0.00 6260.~~58501746~~25721763% 15-AX-4 4.75000% 2,~~562~~538,~~571~~806.1875 2,~~550~~487,~~694~~619.4379 0.00 0.00 6059.~~59566618~~09723117% 15-AX-7 4.75000% 1,~~186~~164,~~964~~878.0915 1,~~175~~150,~~954~~756.3514 0.00 0.00 5756.~~98026019~~73786607% 30-AX-1 5.25000% 43,~~047~~957,~~047~~105.1483 43,~~018~~738,~~704~~573.9072 0.00 0.00 5450.~~15355269~~37868018% 30-AX-3 5.25000% 10,~~752~~331,~~470~~735.4296 10,~~596~~204,~~032~~893.1087 0.00 0.00 6967.~~79980228~~22323674% 30-AX-5 5.25000% 1,~~294,~~225,573.8052 1,~~229~~195,~~093~~628.7446 0.00 0.00 6361.~~21361565~~49246024% 30-AX-8 5.25000% 1,~~100~~077,~~500~~905.6423 1,~~099~~076,~~098~~514.7132 0.00 0.00 6665.~~80086113~~42823037%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1722,~~598~~028,~~833~~558.8492 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1722,~~598~~028,~~833~~558.8492 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~224~~218,~~868~~583.3536 Payment of Interest and Principal 1721,~~373~~809,~~965~~975.4956 Total Withdrawals (Pool Distribution Amount) 1722,~~598~~028,~~833~~558.8492 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 021.0046 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 021.0046

SERVICING FEES Gross Servicing Fee ~~223~~217,~~464~~237.8895 Master Servicing Fee 1,~~403~~345.4741 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~224~~218,~~868~~583.3536

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 3-A-5 NSIS Reserve Fund 29,791.51 0.0043 0.00 29,791.5108 3-A-5 Rounding Account 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 68 0 0 0 68 24,~~355~~020,~~551~~320.6108 0.00 0.00 0.00 24,~~355~~020,~~551~~320.6108 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0380,612.0047 0.00 0.00 0.00 0380,612.0047 120 Days 10 0 0 0 10 ~~298,760~~0.1300 0.00 0.00 0.00 ~~298,760~~0.1300 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 01 0 0 0 01 0298,760.0013 0.00 0.00 0.00 0298,760.0013 Totals 710 0 0 0 710 24,~~654~~699,~~311~~692.7468 0.00 0.00 0.00 24,~~654~~699,~~311~~692.7468 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.~~268456~~367816% 0.000000% 0.000000% 0.000000% 0.~~268456~~367816% 0.~~229401~~404397% 0.000000% 0.000000% 0.000000% 0.~~229401~~404397% 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~~045977% 0.000000% 0.000000% 0.000000% 0.~~000000~~045977% 0.~~000000~~038285% 0.000000% 0.000000% 0.000000% 0.~~000000~~038285% 120 Days 0.~~044743~~000000% 0.000000% 0.000000% 0.000000% 0.~~044743~~000000% 0.~~029095~~000000% 0.000000% 0.000000% 0.000000% 0.~~029095~~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~~045977% 0.000000% 0.000000% 0.000000% 0.~~000000~~045977% 0.~~000000~~030052% 0.000000% 0.000000% 0.000000% 0.~~000000~~030052% Totals 0.~~313199~~459770% 0.000000% 0.000000% 0.000000% 0.~~313199~~459770% 0.~~258496~~472734% 0.000000% 0.000000% 0.000000% 0.~~258496~~472734%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0389,870.0075 0.00 0.00 0.00 0389,870.0075 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0389,870.0075 0.00 0.00 0.00 0389,870.0075 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~163666% 0.000000% 0.000000% 0.000000% 0.~~000000~~163666% 0.~~000000~~130896% 0.000000% 0.000000% 0.000000% 0.~~000000~~130896% 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~~163666% 0.000000% 0.000000% 0.000000% 0.~~000000~~163666% 0.~~000000~~130896% 0.000000% 0.000000% 0.000000% 0.~~000000~~130896% 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 31 0 0 0 31 ~~799~~441,~~128~~835.6783 0.00 0.00 0.00 ~~799~~441,~~128~~835.6783 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 31 0 0 0 31 ~~799~~441,~~128~~835.6783 0.00 0.00 0.00 ~~799~~441,~~128~~835.6783 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~681818~~233100% 0.000000% 0.000000% 0.000000% 0.~~681818~~233100% 0.~~420844~~241124% 0.000000% 0.000000% 0.000000% 0.~~420844~~241124% 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.~~681818~~233100% 0.000000% 0.000000% 0.000000% 0.~~681818~~233100% 0.~~420844~~241124% 0.000000% 0.000000% 0.000000% 0.~~420844~~241124% 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 14 0 0 0 14 ~~380~~1,~~612~~317,841.4737 0.00 0.00 0.00 ~~380~~1,~~612~~317,841.4737 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0380,612.0047 0.00 0.00 0.00 0380,612.0047 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 15 0 0 0 15 ~~380~~1,~~612~~698,453.4784 0.00 0.00 0.00 ~~380~~1,~~612~~698,453.4784 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~144300~~592593% 0.000000% 0.000000% 0.000000% 0.~~144300~~592593% 0.~~120541~~428898% 0.000000% 0.000000% 0.000000% 0.~~120541~~428898% 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~~148148% 0.000000% 0.000000% 0.000000% 0.~~000000~~148148% 0.~~000000~~123872% 0.000000% 0.000000% 0.000000% 0.~~000000~~123872% 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.~~144300~~740741% 0.000000% 0.000000% 0.000000% 0.~~144300~~740741% 0.~~120541~~552770% 0.000000% 0.000000% 0.000000% 0.~~120541~~552770% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0902,414.0070 0.00 0.00 0.00 0902,414.0070 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0902,414.0070 0.00 0.00 0.00 0902,414.0070 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~562500% 0.000000% 0.000000% 0.000000% 01.~~000000~~562500% 02.~~000000~~878918% 0.000000% 0.000000% 0.000000% 02.~~000000~~878918% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~562500% 0.000000% 0.000000% 0.000000% 01.~~000000~~562500% 02.~~000000~~878918% 0.000000% 0.000000% 0.000000% 02.~~000000~~878918% 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 21 0 0 0 2 1 968,~~175,810~~357.4743 0.00 0.00 0.00 1968,~~175,810~~357.4743 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 21 0 0 0 2 1 968,~~175,810~~357.4743 0.00 0.00 0.00 1968,~~175,810~~357.4743 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 63.~~666667~~333333% 0.000000% 0.000000% 0.000000% 63.~~666667~~333333% 97.~~340832~~711919% 0.000000% 0.000000% 0.000000% 97.~~340832~~711919% 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 63.~~666667~~333333% 0.000000% 0.000000% 0.000000% 63.~~666667~~333333% 97.~~340832~~711919% 0.000000% 0.000000% 0.000000% 97.~~340832~~711919% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~298,760~~0.1300 0.00 0.00 0.00 ~~298,760~~0.1300 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 01 0 0 0 01 0298,760.0013 0.00 0.00 0.00 0298,760.0013 Totals 1 0 0 0 1 298,760.13 0.00 0.00 0.00 298,760.13 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 20.~~564103~~000000% 0.000000% 0.000000% 0.000000% 20.~~564103~~000000% 10.~~968196~~000000% 0.000000% 0.000000% 0.000000% 10.~~968196~~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 02.~~000000~~564103% 0.000000% 0.000000% 0.000000% 02.~~000000~~564103% 02.~~000000~~013171% 0.000000% 0.000000% 0.000000% 02.~~000000~~013171% Totals 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 12.~~968196~~013171% 0.000000% 0.000000% 0.000000% 12.~~968196~~013171% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1933,~~676~~283.7022

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 238,221.00 0.01670440% 238,221.00 0.~~02323819~~02400390% Fraud 14,260,971.00 0.99999999% 14,260,971.00 1.~~39114170~~43698016% Special Hazard 14,260,971.00 0.99999999% 11,768,482.62 1.~~14800226~~18582922% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~REO ~~Strip~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Sep-04 0.~~603203~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 5Current Principal Balance 0.~~343210~~00 Nov-04 0.000% ~~Weighted~~Dec-04 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~REO ~~291~~Total ~~Beginning~~Jan-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~REO ~~2,259~~0 ~~Number~~Feb-05 Of0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 24Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2~~,235~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Collateral~~REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance ~~1,037,879,755~~0.8400 ~~Ending~~Oct-04 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~1,025,127,131~~0.2700 ~~Ending~~Nov-04 ~~Actual~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 31www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-~~2005~~05 ~~1,026,828,363~~0.13000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 ~~7,050,323~~0.28000% ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Apr-05 A0.000% ~~Non~~May-PO05 ~~Optimal~~0.000% ~~Amount~~Jun-05 ~~16,833,381~~0.54000% ~~Class~~Jul-05 AP0.000% ~~Deferred~~Aug-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Ending~~Oct-04 ~~Scheduled~~0.000% Current Principal Balance ~~for~~0.00 ~~Premium~~Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans ~~1,025,127,131~~in REO 0 Feb-05 0.27000% ~~Scheduled~~Original Principal ~~2,204,114~~Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 ~~Unscheduled~~0.000% Original Principal ~~10,548,510~~Balance 0.5300 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail 1- ~~Senior~~All ~~Prepayment~~Mortgage %Loans ~~100.000000%~~in ~~Group~~REO 2during ~~Senior~~Current ~~Prepayment~~Period %Month ~~100.000000%~~Loan ~~Group~~First 3Original ~~Senior~~Loan ~~Prepayment~~Entered %Payment ~~100.000000%~~LTV ~~Group~~at 4Principal ~~Senior Prepayment % 100.000000%~~ Group 5Number ~~Senior~~REO ~~Prepayment~~Date %State ~~100.000000%~~Origination ~~Group~~Balance 6No ~~Senior~~REO ~~Prepayment~~loans %this ~~100~~period.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 96.716798% Group 2 Senior % 96.895110% Group 3 Senior % 97.109315% Group 4 Senior % 95.852675% Group 5 Senior % 91.977042% Group 6 Senior % 96.959542% Group 7 Senior % 96.618076% Group 8 Senior % 98.409610% Group 1 Junior % 3.283202% Group 2 Junior % 3.104890% Group 3 Junior % 2.890685% Group 4 Junior % 4.147325% Group 5 Junior % 8.022958% Group 6 Junior % 3.040458% Group 7 Junior % 3.381924% Group 8 Junior % 1.590390%

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 1Loans ~~Group~~in 2REO ~~Group~~during 3Current ~~Collateral~~Period ~~Description~~(continued) ~~Fixed~~Current 30Paid ~~Year~~Current ~~Ratio~~Approximate Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.743618 5.241657 5.673170 Weighted Average Net Rate 5.493618 4.984354 5.400778 Weighted Average Maturity 336 156 336 Beginning Loan ~~Count~~Principal ~~638~~To ~~446~~Months ~~702 Loans Paid In Full 5 6 9 Ending~~ Loan ~~Count~~Delinquent ~~633~~Group ~~440~~Number ~~693 Beginning Scheduled~~ Balance ~~312,337,503.33 192,818,640.91 319,871,123.35 Ending Scheduled Balance 309,670,252.25 189,197,568.59 315,452,757.24 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~No ~~1,877,908.59~~REO ~~1,729,876.28~~loans ~~1,914,056.15~~this ~~Scheduled Principal 382,952~~period.45 887,635.25 401,819.99 Unscheduled Principal 2,284,298.63 2,733,437.07 4,016,546.12 Scheduled Interest 1,494,956.14 842,241.03 1,512,236.16 Servicing Fees 65,070.31 41,344.06 72,608.66 Master Servicing Fees 0.00 268.56 1,134.91 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,429,885.83 800,628.41 1,438,492.59 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 5.493618 4.982683 5.396521

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Group~~New 4Foreclosure ~~Group~~Loans 5Month ~~Group~~Foreclosure 6Percentage ~~Collateral~~Loans ~~Description~~in ~~Fixed~~Foreclosure 300 ~~Year~~Sep-04 ~~Fixed~~0.000% 20Original ~~Year~~Principal ~~Ratio~~Balance ~~Strip~~0.00 ~~Fixed~~Oct-04 300.000% ~~Year~~Current ~~Ratio~~Principal ~~Strip~~Balance ~~Weighted~~0.00 ~~Average~~Nov-04 ~~Coupon~~0.000% ~~Rate~~Dec-04 50.~~255525~~000% 5Current Foreclosure Total Jan-05 0.~~687359~~000% 5Loans in Foreclosure 0 Feb-05 0.~~978872~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 5Mar-05 0.~~005525~~000% 5Current Principal Balance 0.~~437359~~00 5Apr-05 0.~~719575~~000% ~~Weighted~~May-05 ~~Average~~0.000% ~~Maturity~~Jun-05 ~~157~~0.000% ~~217~~Jul-05 ~~336~~0.000% ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~*The 64text 80reported 30in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans ~~Paid~~Month InForeclosure ~~Full~~Percentage Loans in Foreclosure 0 1Sep-04 0.000% ~~Ending~~Original ~~Loan~~Principal ~~Count~~Balance 640.00 79Oct-04 300.000% ~~Beginning~~Current ~~Scheduled~~Principal Balance ~~31,987,977~~0.6700 ~~34,056,443.60~~Nov-04 ~~12,591,083~~0.000% Dec-04 ~~Ending~~0.000% ~~scheduled~~Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance ~~31,831,776~~0.4800 ~~33,560,897~~Mar-05 0.60000% ~~12,574,480~~Current Principal Balance 0.5700 ~~Record~~Apr-05 ~~Date~~0.000% May-05~~/31/2005~~ 0.000% Jun-05~~/31/2005~~ 0.000% Jul-05~~/31/2005~~ ~~Principal~~0.000% ~~And~~Aug-05 ~~Interest~~0.000% ~~Constant~~*The ~~284,670~~text reported in the above table is presented graphically on the monthly bond remittance report.52 ~~254,470~~The monthly bond remittance report can be viewed online at www.57ctslink.com. ~~77,404~~Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.55000% ~~Scheduled~~Original Principal ~~144,575~~Balance 0.8400 ~~93,061~~Oct-04 0.21000% ~~14,670~~Current Principal Balance 0.8200 ~~Unscheduled~~Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal ~~11,625~~Balance 0.3500 ~~402,484~~Mar-05 0.79000% ~~1,931~~Current Principal Balance 0.6500 ~~Scheduled~~Apr-05 ~~Interest~~0.000% ~~140,094~~May-05 0.68000% ~~161,409~~Jun-05 0.36000% ~~62,733~~Jul-05 0.73000% ~~Servicing~~Aug-05 ~~Fees~~0.000% ~~6,664~~*The text reported in the above table is presented graphically on the monthly bond remittance report.17 ~~7,095~~The monthly bond remittance report can be viewed online at www.09ctslink.com. ~~2,720~~Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.69000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Trustee~~Nov-04 ~~Fee~~0.000% Dec-04 0.00000% Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% ~~FRY~~Original ~~Amount~~Principal Balance 0.00 Mar-05 0.00000% Current Principal Balance 0.00 ~~Special~~Apr-05 ~~Hazard~~0.000% ~~Fee~~May-05 0.00000% Jun-05 0.00000% Jul-05 0.00000% ~~Other~~Aug-05 ~~Fee~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Pool~~Current ~~Insurance~~Principal ~~Fee~~Balance 0.00 Nov-04 0.00000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Spread~~Mar-05 10.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Spread~~Nov-04 20.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Spread~~Oct-04 30.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Net~~Apr-05 ~~Interest~~0.000% ~~133,430~~May-05 0.51000% ~~154,314~~Jun-05 0.27000% ~~60,013~~Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 ~~Realized~~0.000% ~~Loss~~Original ~~Amount~~Principal Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Cumulative~~Nov-04 ~~Realized~~0.000% ~~Loss~~Dec-04 0.00000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Pass~~Apr-~~Through~~05 ~~Rate~~0.000% 5May-05 0.~~005525~~000% 5Jun-05 0.~~437359~~000% 5Jul-05 0.~~719577~~000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 10 Year Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.370307 5.691837 5.603203 Weighted Average Net Rate 5.120306 5.441837 5.344832 Weighted Average Maturity 96.00 337.00 291.00 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 202,016.87 709,919.75 7,050,323.28 Beginning Loan ~~Count~~Detail 39- ~~260~~All ~~2,259~~Mortgage Loans ~~Paid~~in InForeclosure ~~Full~~during 0Current 3Period 24Month ~~Ending~~ Loan ~~Count~~First 39Original ~~257~~Loan ~~2,235~~Entered ~~Beginning~~Payment ~~Scheduled~~LTV ~~Balance~~at ~~15,225,414.58 118,991,569.36 1,037,879,755.84 Ending Scheduled Balance 15,086,645.28 117,752,753.26 1,025,127,131.27 Scheduled~~ Principal ~~133,879.25~~Group ~~145,519.23~~Number ~~2,204,114.04~~FC ~~Unscheduled~~Date ~~Principal~~State ~~4,890.05~~Origination ~~1,093,296.87~~Balance ~~10,548,510.53~~No ~~Scheduled~~Foreclosure ~~Interest~~loans ~~68,137.62~~this ~~564,400~~period.52 4,846,209.24 Servicing Fee 3,171.97 24,789.93 223,464.88 Master Servicing Fee 0.00 0.00 1,403.47 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 64,965.65 539,610.59 4,621,340.89 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 5.120307 5.441837 5.343210

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

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