8-K 1 mst04001_aug.txt AUGUST 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-15 Pooling and Servicing Agreement) (Commission 54-2142337 (State or other File Number) 54-2142338 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, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-1 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 2004-1 Trust, relating to the August 25, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-1 Trust, relating to the August 25, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 27/2931/~~2004~~04 Distribution Date: 38/25/~~2004~~04 MASTR Series: 2004-1 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 55265K5B1 SEN 5.00000% 9186,~~070~~470,000.00 ~~379~~360,~~458~~291.3369 920,000.00 1-A-2 55265K5C9 SEN 5.25000% 2810,~~711~~654,~~116~~295.9270 ~~125~~46,~~611~~612.1455 1,~~366~~015,~~744~~137.9444 1-A-3 55265K5D7 SEN 5.50000% 22,221,000.00 101,846.2526 0.00 1-A-4 55265K5E5 SEN 5.50000% 2911,~~865~~082,~~501~~671.8287 ~~136~~50,~~883~~795.5558 1,~~421~~055,~~697~~952.5196 1-A-5 55265K5F2 SEN 5.75000% 2810,~~711~~654,~~116~~295.9270 ~~137~~51,~~574~~051.1084 1,~~366~~015,~~744~~137.9444 1-A-6 55265K5G0 SEN 1.~~49000~~85000% 1817,~~214~~294,000.00 2226,~~615~~661.7258 184,000.00 1-A-7 55265K5H8 SEN 6.~~51000~~15000% 0.00 9888,~~810~~631.9576 0.00 1-A-8 55265K5J4 ACCR 5.50000% 12,~~928~~569,~~967~~117.5051 5957,~~257~~608.7746 7173,~~358~~007.0738 1-A-9 55265K5K1 ACCR 5.50000% 11,500,000.00 52,708.3334 0.00 1-A-10 55265K5L9 SEN 5.50000% 15,~~569~~928,~~032~~882.5049 7173,~~358~~007.0738 (7173,~~358~~007.0738) 1-A-11 55265K5M7 LOCK 5.50000% 29,787,000.00 136,523.7576 0.00 1-A-12 55265K5N5 LOCK 5.50000% 440,000.00 2,016.67 0.00 2-A-1 55265K5P0 SEN 5.00000% 1915,~~922~~872,~~400~~633.2679 8366,~~010~~135.0098 ~~519~~70,~~463~~595.3317 3-A-1 55265K5Q8 SEN 4.75000% 4945,~~921~~871,~~864~~489.5170 ~~197~~181,~~607~~574.3866 ~~379~~389,~~734~~879.3149 3-A-2 55265K5R6 SEN 1.~~59000~~95000% 98,~~076~~340,~~701~~269.5585 1213,~~026~~552.6394 6970,~~042~~887.5917 3-A-3 55265K5S4 SEN 6.~~41000~~05000% 0.00 4842,~~484~~048.7286 0.00 3-A-4 55265K5T2 ACCR 5.25000% 4,~~338~~212,~~965~~222.8515 18,~~982~~428.9847 25,~~143~~698.6818 3-A-5 55265K5U9 ACCR 5.25000% 3,575,000.00 15,640.63 0.00 3-A-6 55265K5V7 SEN 5.25000% 5,~~747~~873,~~126~~869.1585 25,~~143~~698.6818 (25,~~143~~698.6818) 3-A-7 55265K5W5 LOCK 5.25000% 7,248,000.00 31,710.00 0.00 3-A-8 55265K5X3 LOCK 5.25000% 1,000,000.00 4,375.00 0.00 4-A-1 55265K5Y1 SEN 4.50000% 4745,~~695~~794,~~053~~558.6934 ~~178~~171,~~856~~729.4660 ~~202~~746,~~443~~760.0426 4-A-2 55265K5Z8 SEN 4.50000% 1,~~490~~431,~~470~~079.4395 5,~~589~~366.2655 623,~~326~~336.3526 5-A-1 55265K6B0 SEN 5.50000% 147,~~663~~181,~~383~~417.0144 6732,~~207~~914.1783 1355,~~409,147~~155.9586 5-A-2 55265K6C8 SEN 5.50000% 5,584,000.00 25,593.33 0.00 5-A-3 55265K6D6 SEN 5.50000% 5,231,000.00 23,975.42 0.00 5-A-4 55265K6E4 SEN 5.50000% 10,722,000.00 49,142.50 0.00 5-A-5 55265K6F1 SEN 5.50000% ~~978~~479,000.00 42,~~482~~195.5042 9423,000.00 5-A-6 55265K6G9 SEN 5.50000% 1,000,000.00 4,583.33 0.00 5-A-7 55265K6H7 SEN 5.50000% 1,500,000.00 6,875.00 0.00 5-A-8 55265K6J3 SEN 5.50000% 1,500,000.00 6,875.00 0.00 5-A-9 55265K6K0 SEN 2.~~70000~~96000% 157,~~628~~653,~~151~~914.5954 3518,~~163~~879.3466 1378,~~501,862~~523.0113 5-A-10 55265K6L8 SEN 8.~~30000~~04000% 31,~~425~~677,~~795~~789.3827 2311,~~695~~241.0919 ~~329~~82,~~218~~974.2080 5-A-11 55265K6M6 SEN 1312.~~78470~~97012% 31,~~894~~907,~~894~~531.4335 4420,~~741~~617.6343 ~~374~~94,~~298~~336.5266 5-A-12 55265K6N4 SEN 9.00000% ~~542~~265,~~326~~605.9055 41,~~067~~992.4504 5213,~~117~~135.5048 5-A-13 55265K6P9 LOCK 5.25000% 19,783,000.00 86,550.63 0.00 5-A-14 55265K6Q7 LOCK 5.25000% 192,000.00 840.00 0.00 5-A-15 55265K6R5 PAC 4.50000% 6563,~~017~~197,~~643~~166.7704 ~~243~~236,~~816~~989.1639 ~~304~~452,~~767~~253.67 5-A-16 55265K6S3 PAC 1.~~49000~~85000% 2625,~~007~~278,~~056~~865.9183 3238,~~292~~971.1059 ~~121~~180,~~907~~901.0646 5-A-17 55265K6T1 SEN 6.~~51000~~15000% 0.00 ~~141~~129,~~088~~554.2920 0.00 5-A-18 55265K6U8 PAC 5.50000% 11,560,000.00 52,983.3334 0.00 5-A-19 55265K6V6 PAC 5.50000% 3,720,000.00 17,050.00 0.00 5-A-20 55265K7J2 SEN 5.50000% 0.00 4,161.46 0.00 15-PO 55265K6W4 PO 0.00000% ~~621~~557,~~843~~672.2071 0.00 2,~~570~~523.7813 30-PO 55265K6X2 PO 0.00000% 3,~~546~~419,~~366~~564.2091 0.00 424,~~587~~560.7464 15-AX 55265K6Y0 IO 4.50000% 0.00 76,~~336~~728.6114 0.00 30-AX 55265K6Z7 IO 5.50000% 0.00 ~~125~~94,~~660~~080.1401 0.00 A-UR 55265K7B9 SEN 5.00000% 0.00 3.9673 0.00 A-LR 55265K7A1 SEN 5.00000% 0.00 0.00 0.00 B-1 55265K7C7 SUB 5.~~41640~~41727% 9,~~828~~765,~~729~~595.9392 44,~~363~~085.6277 12,~~348~~989.8921 B-2 55265K7D5 SUB 5.~~41640~~41727% 2,~~948~~929,~~319~~381.3507 13,~~307~~224.7339 3,~~704~~896.2937 B-3 55265K7E3 SUB 5.~~41640~~41727% 2,~~294~~279,~~136~~399.0384 10,~~354~~290.9711 23,~~882~~031.3783 B-4 55265K7F0 SUB 5.~~41640~~41727% 1,~~310~~301,~~364~~947.1614 5,~~914~~877.5550 1,~~646~~731.3572 B-5 55265K7G8 SUB 5.~~41640~~41727% ~~982~~976,~~773~~460.1236 4,~~435~~408.9113 1,~~234~~298.7679 B-6 55265K7H6 SUB 5.~~41640~~41727% ~~983~~976,~~159~~844.4116 4,~~437~~409.6586 1,~~235~~299.2530 Totals ~~652~~558,~~498~~460,~~261~~543.4903 32,~~037~~579,~~090~~110.2414 107,~~653~~123,~~726~~298.3524

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 9085,~~150~~550,000.00 1,~~299~~280,~~458~~291.3369 0.00 1-A-2 0.00 279,~~344~~639,~~371~~158.9827 1,~~492~~061,~~356~~749.0899 0.00 1-A-3 0.00 22,221,000.00 101,846.2526 0.00 1-A-4 0.00 2810,~~443~~026,~~804~~718.3190 1,~~558~~106,~~581~~748.0654 0.00 1-A-5 0.00 279,~~344~~639,~~371~~158.9827 1,~~504~~066,~~319~~189.0428 0.00 1-A-6 0.00 1817,~~030~~110,000.00 ~~206~~210,~~615~~661.7258 0.00 1-A-7 0.00 0.00 9888,~~810~~631.9576 0.00 1-A-8 0.00 12,~~857~~496,~~609~~110.4313 130,615.84 0.00 1-A-9 0.00 11,500,000.00 52,708.3334 0.00 1-A-10 0.00 1516,~~640~~001,~~390~~889.5787 0.00 0.00 1-A-11 0.00 29,787,000.00 136,523.7576 0.00 1-A-12 0.00 440,000.00 2,016.67 0.00 2-A-1 0.00 1915,~~402~~802,~~936~~038.9363 ~~602~~136,~~473~~731.3315 0.00 3-A-1 0.00 4945,~~542~~481,~~130~~610.2021 ~~577~~571,~~341~~454.6915 0.00 3-A-2 0.00 98,~~007~~269,~~658~~382.9668 8184,~~069~~440.2211 0.00 3-A-3 0.00 0.00 4842,~~484~~048.7286 0.00 3-A-4 0.00 4,~~313~~186,~~822~~523.1797 44,126.6665 0.00 3-A-5 0.00 3,575,000.00 15,640.63 0.00 3-A-6 0.00 5,~~772~~899,~~269~~568.8303 0.00 0.00 3-A-7 0.00 7,248,000.00 31,710.00 0.00 3-A-8 0.00 1,000,000.00 4,375.00 0.00 4-A-1 0.00 4745,~~492~~047,~~610~~798.6508 ~~381~~918,~~299~~489.5086 0.00 4-A-2 0.00 1,~~484~~407,~~144~~743.0869 1128,~~915~~702.6181 0.00 5-A-1 0.00 136,~~254~~826,~~235~~261.0658 1388,~~476,355~~070.1269 0.00 5-A-2 0.00 5,584,000.00 25,593.33 0.00 5-A-3 0.00 5,231,000.00 23,975.42 0.00 5-A-4 0.00 10,722,000.00 49,142.50 0.00 5-A-5 0.00 ~~884~~456,000.00 9825,~~482~~195.5042 0.00 5-A-6 0.00 1,000,000.00 4,583.33 0.00 5-A-7 0.00 1,500,000.00 6,875.00 0.00 5-A-8 0.00 1,500,000.00 6,875.00 0.00 5-A-9 0.00 147,~~126~~275,~~289~~391.5841 1397,~~537,025~~402.3579 0.00 5-A-10 0.00 31,~~096~~594,~~577~~814.1847 ~~352~~94,~~913~~215.2999 0.00 5-A-11 0.00 31,~~520~~813,~~595~~194.9169 ~~419~~114,~~040~~954.1509 0.00 5-A-12 0.00 ~~490~~252,~~209~~470.4007 5615,~~184~~127.9552 0.00 5-A-13 0.00 19,783,000.00 86,550.63 0.00 5-A-14 0.00 192,000.00 840.00 0.00 5-A-15 0.00 6462,~~712~~744,~~876~~912.1037 ~~548~~689,~~583~~243.8306 0.00 5-A-16 0.00 25,~~885~~097,~~149~~964.8537 ~~154~~219,~~199~~873.1605 0.00 5-A-17 0.00 0.00 ~~141~~129,~~088~~554.2920 0.00 5-A-18 0.00 11,560,000.00 52,983.3334 0.00 5-A-19 0.00 3,720,000.00 17,050.00 0.00 5-A-20 0.00 0.00 4,161.46 0.00 15-PO 0.00 ~~619~~555,~~272~~149.4257 2,~~570~~523.7813 0.00 30-PO 0.00 3,~~541~~395,~~778~~004.4527 424,~~587~~560.7464 0.00 15-AX 0.00 0.00 76,~~336~~728.6114 0.00 30-AX 0.00 0.00 ~~125~~94,~~660~~080.1401 0.00 A-UR 0.00 0.00 3.9673 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 9,~~816~~752,~~381~~606.0570 5657,~~712~~074.5198 0.00 B-2 0.00 2,~~944~~925,~~615~~484.0671 17,~~012~~120.0276 0.00 B-3 0.00 2,~~291~~276,~~253~~368.6601 13,~~237~~321.3494 0.00 B-4 0.00 1,~~308~~300,~~717~~215.8142 7,~~560~~609.9022 0.00 B-5 0.00 ~~981~~975,~~538~~161.3557 5,~~670~~706.6792 0.00 B-6 0.00 ~~981~~975,~~924~~544.1686 5,~~672~~709.9016 0.00 Totals 0.00 ~~641~~551,~~844~~337,~~535~~244.1380 139,~~690~~702,~~816~~408.5938 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 91,990,000.00 9186,~~070~~470,000.00 5155,~~848~~792.8545 ~~868~~864,~~151~~207.1555 0.00 0.00 1-A-2 29,000,000.00 2810,~~711~~654,~~116~~295.9270 7761,~~026~~561.2596 1953,~~289,718~~575.6948 0.00 0.00 1-A-3 22,221,000.00 22,221,000.00 0.00 0.00 0.00 0.00 1-A-4 30,166,000.00 2911,~~865~~082,~~501~~671.8287 8064,~~123~~037.2317 1991,~~341,574~~915.2879 0.00 0.00 1-A-5 29,000,000.00 2810,~~711~~654,~~116~~295.9270 7761,~~026~~561.2596 1953,~~289,718~~575.6948 0.00 0.00 1-A-6 18,398,000.00 1817,~~214~~294,000.00 1011,~~369~~158.7749 ~~173~~172,~~630~~841.2351 0.00 0.00 1-A-7 0.00 0.00 0.00 0.00 0.00 0.00 1-A-8 13,000,000.00 12,~~928~~569,~~967~~117.5051 4,~~021~~427.5646 6768,~~336~~579.5193 0.00 0.00 1-A-9 11,500,000.00 11,500,000.00 0.00 0.00 0.00 0.00 1-A-10 15,498,000.00 15,~~569~~928,~~032~~882.5049 0.00 0.00 (7173,~~358~~007.0738) 0.00 1-A-11 29,787,000.00 29,787,000.00 0.00 0.00 0.00 0.00 1-A-12 440,000.00 440,000.00 0.00 0.00 0.00 0.00 2-A-1 20,000,000.00 1915,~~922~~872,~~400~~633.2679 7562,~~328~~847.6950 ~~444~~7,~~134~~747.6466 0.00 0.00 3-A-1 50,000,000.00 4945,~~921~~871,~~864~~489.5170 7573,~~657~~606.2959 ~~304~~316,~~077~~272.0290 0.00 0.00 3-A-2 9,090,908.00 98,~~076~~340,~~701~~269.5585 13,~~755~~383.8702 5557,~~286~~504.7216 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 4,364,000.00 4,~~338~~212,~~965~~222.8515 54,~~009~~851.5664 20,~~134~~846.1254 0.00 0.00 3-A-5 3,575,000.00 3,575,000.00 0.00 0.00 0.00 0.00 3-A-6 5,722,092.00 5,~~747~~873,~~126~~869.1585 0.00 0.00 (25,~~143~~698.6818) 0.00 3-A-7 7,248,000.00 7,248,000.00 0.00 0.00 0.00 0.00 3-A-8 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 4-A-1 48,000,000.00 4745,~~695~~794,~~053~~558.6934 ~~188~~187,~~106~~802.6741 14558,~~336~~957.3785 0.00 0.00 4-A-2 1,500,000.00 1,~~490~~431,~~470~~079.4395 5,~~878~~868.3383 ~~448~~17,467.0143 0.00 0.00 5-A-1 14,981,000.00 147,~~663~~181,~~383~~417.0144 6640,~~539~~939.0891 1314,~~342,608~~215.8795 0.00 0.00 5-A-2 5,584,000.00 5,584,000.00 0.00 0.00 0.00 0.00 5-A-3 5,231,000.00 5,231,000.00 0.00 0.00 0.00 0.00 5-A-4 10,722,000.00 10,722,000.00 0.00 0.00 0.00 0.00 5-A-5 1,000,000.00 ~~978~~479,000.00 42,~~438~~651.6228 8920,~~561~~348.3872 0.00 0.00 5-A-6 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 5-A-7 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 5-A-8 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 5-A-9 15,966,666.00 157,~~628~~653,~~151~~914.5954 7043,~~916~~633.9852 1334,~~430,945~~889.0361 0.00 0.00 5-A-10 3,500,000.00 31,~~425~~677,~~795~~789.3827 159,~~545~~564.4876 ~~313~~73,~~672~~410.7204 0.00 0.00 5-A-11 3,979,260.00 31,~~894~~907,~~894~~531.4335 1710,~~674~~874.1448 ~~356~~83,~~624~~462.3818 0.00 0.00 5-A-12 554,074.00 ~~542~~265,~~326~~605.9055 21,~~460~~514.9617 4911,~~656~~621.5431 0.00 0.00 5-A-13 19,783,000.00 19,783,000.00 0.00 0.00 0.00 0.00 5-A-14 192,000.00 192,000.00 0.00 0.00 0.00 0.00 5-A-15 65,171,429.00 6563,~~017~~197,~~643~~166.7704 1452,~~390~~132.9467 ~~290~~400,~~376~~121.7300 0.00 0.00 5-A-16 26,068,571.00 2625,~~007~~278,~~056~~865.9183 520,~~756~~853.3707 ~~116~~160,~~150~~048.6940 0.00 0.00 5-A-17 0.00 0.00 0.00 0.00 0.00 0.00 5-A-18 11,560,000.00 11,560,000.00 0.00 0.00 0.00 0.00 5-A-19 3,720,000.00 3,720,000.00 0.00 0.00 0.00 0.00 5-A-20 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 624,495.36 ~~621~~557,~~843~~672.2071 2,~~459~~311.1732 ~~111~~211.6181 0.00 0.00 30-PO 3,550,880.29 3,~~546~~419,~~366~~564.2091 4,~~074~~079.9382 ~~512~~20,480.8182 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 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 9,841,000.00 9,~~828~~765,~~729~~595.9392 12,~~348~~989.8921 0.00 0.00 0.00 B-2 2,952,000.00 2,~~948~~929,~~319~~381.3507 3,~~704~~896.2937 0.00 0.00 0.00 B-3 2,297,000.00 2,~~294~~279,~~136~~399.0384 23,~~882~~031.3783 0.00 0.00 0.00 B-4 1,312,000.00 1,~~310~~301,~~364~~947.1614 1,~~646~~731.3572 0.00 0.00 0.00 B-5 984,000.00 ~~982~~976,~~773~~460.1236 1,~~234~~298.7679 0.00 0.00 0.00 B-6 984,386.77 ~~983~~976,~~159~~844.4116 1,~~235~~299.2530 0.00 0.00 0.00 Totals 656,058,862.42 ~~652~~558,~~498~~460,~~261~~543.4903 ~~891~~819,~~460~~701.9070 96,~~858~~402,~~767~~302.1912 (9698,~~501~~705.7556) 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-1 920,000.00 9085,~~150~~550,000.00 0.~~97999783~~92999239 920,000.00 1-A-2 1,~~366~~015,~~744~~137.9444 279,~~344~~639,~~371~~158.9827 0.~~94290938~~33238477 1,~~366~~015,~~744~~137.9444 1-A-3 0.00 22,221,000.00 1.00000000 0.00 1-A-4 1,~~421~~055,~~697~~952.5196 2810,~~443~~026,~~804~~718.3190 0.~~94290938~~33238477 1,~~421~~055,~~697~~952.5196 1-A-5 1,~~366~~015,~~744~~137.9444 279,~~344~~639,~~371~~158.9827 0.~~94290938~~33238477 1,~~366~~015,~~744~~137.9444 1-A-6 184,000.00 1817,~~030~~110,000.00 0.~~97999783~~92999239 184,000.00 1-A-7 0.00 0.00 0.00000000 0.00 1-A-8 7173,~~358~~007.0738 12,~~857~~496,~~609~~110.4313 0.~~98904688~~96123924 7173,~~358~~007.0738 1-A-9 0.00 11,500,000.00 1.00000000 0.00 1-A-10 (7173,~~358~~007.0738) 1516,~~640~~001,~~390~~889.5787 1.~~00918767~~03251322 (7173,~~358~~007.0738) 1-A-11 0.00 29,787,000.00 1.00000000 0.00 1-A-12 0.00 440,000.00 1.00000000 0.00 2-A-1 ~~519~~70,~~463~~595.3317 1915,~~402~~802,~~936~~038.9363 0.~~97014685~~79010193 ~~519~~70,~~463~~595.3317 3-A-1 ~~379~~389,~~734~~879.31 49 45,~~542~~481,~~130~~610.2021 0.~~99084260~~90963220 ~~379~~389,~~734~~879.3149 3-A-2 6970,~~042~~887.5917 98,~~007~~269,~~658~~382.9668 0.~~99084260~~90963220 6970,~~042~~887.5917 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 25,~~143~~698.6818 4,~~313~~186,~~822~~523.1797 0.~~98850187~~95933180 25,~~143~~698.6818 3-A-5 0.00 3,575,000.00 1.00000000 0.00 3-A-6 (25,~~143~~698.6818) 5,~~772~~899,~~269~~568.8303 1.~~00876914~~03101593 (25,~~143~~698.6818) 3-A-7 0.00 7,248,000.00 1.00000000 0.00 3-A-8 0.00 1,000,000.00 1.00000000 0.00 4-A-1 ~~202~~746,~~443~~760.0426 4745,~~492~~047,~~610~~798.6508 0.~~98942939~~93849579 ~~202~~746,~~443~~760.0426 4-A-2 623,~~326~~336.3526 1,~~484~~407,~~144~~743.0869 0.~~98942939~~93849579 623,~~326~~336.3526 5-A-1 1355,~~409,147~~155.9586 136,~~254~~826,~~235~~261.0658 0.~~88473634~~45566128 1355,~~409,147~~155.9586 5-A-2 0.00 5,584,000.00 1.00000000 0.00 5-A-3 0.00 5,231,000.00 1.00000000 0.00 5-A-4 0.00 10,722,000.00 1.00000000 0.00 5-A-5 9423,000.00 ~~884~~456,000.00 0.~~88400000~~45600000 9423,000.00 5-A-6 0.00 1,000,000.00 1.00000000 0.00 5-A-7 0.00 1,500,000.00 1.00000000 0.00 5-A-8 0.00 1,500,000.00 1.00000000 0.00 5-A-9 1378,~~501,862~~523.0113 147,~~126~~275,~~289~~391.5841 0.~~88473634~~45566128 1378,~~501,862~~523.0113 5-A-10 ~~329~~82,~~218~~974.2080 31,~~096~~594,~~577~~814.1847 0.~~88473634~~45566128 ~~329~~82,~~218~~974.2080 5-A-11 ~~374~~94,~~298~~336.5266 31,~~520~~813,~~595~~194.9169 0.~~88473634~~45566128 ~~374~~94,~~298~~336.5266 5-A-12 5213,~~117~~135.5048 ~~490~~252,~~209~~470.4007 0.~~88473633~~45566128 5213,~~117~~135.5048 5-A-13 0.00 19,783,000.00 1.00000000 0.00 5-A-14 0.00 192,000.00 1.00000000 0.00 5-A-15 ~~304~~452,~~767~~253.67 6462,~~712~~744,~~876~~912.1037 0.~~99296390~~96276717 ~~304~~452,~~767~~253.67 5-A-16 ~~121~~180,~~907~~901.0646 25,~~885~~097,~~149~~964.8537 0.~~99296390~~96276717 ~~121~~180,~~907~~901.0646 5-A-17 0.00 0.00 0.00000000 0.00 5-A-18 0.00 11,560,000.00 1.00000000 0.00 5-A-19 0.00 3,720,000.00 1.00000000 0.00 5-A-20 0.00 0.00 0.00000000 0.00 15-PO 2,~~570~~523.7813 ~~619~~555,~~272~~149.4257 0.~~99163654~~88895708 2,~~570~~523.7813 30-PO 424,~~587~~560.7464 3,~~541~~395,~~778~~004.4527 0.~~99743674~~95610215 424,~~587~~560.7464 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 12,~~348~~989.8921 9,~~816~~752,~~381~~606.0570 0.~~99749833~~99101785 12,~~348~~989.8921 B-2 3,~~704~~896.2937 2,~~944~~925,~~615~~484.0671 0.~~99749833~~99101786 3,~~704~~896.2937 B-3 23,~~882~~031.3783 2,~~291~~276,~~253~~368.6601 0.~~99749833~~99101785 23,~~882~~031.3783 B-4 1,~~646~~731.3572 1,~~308~~300,~~717~~215.8142 0.~~99749833~~99101785 1,~~646~~731.3572 B-5 1,~~234~~298.7679 ~~981~~975,~~538~~161.3557 0.~~99749832~~99101786 1,~~234~~298.7679 B-6 1,~~235~~299.2530 ~~981~~975,~~924~~544.1686 0.~~99749833~~99101785 1,~~235~~299.2530 Totals 107,~~653~~123,~~726~~298.3524 ~~641~~551,~~844~~337,~~535~~244.1380 0.~~97833376~~84037771 107,~~653~~123,~~726~~298.3524

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 91,990,000.00 ~~989~~939.~~99891293~~99347755 0.~~56363572~~60650560 9.~~43745135~~39458148 0.00000000 1-A-2 29,000,000.00 ~~990~~367.~~03851448~~38950690 2.~~65607759~~12282621 4432.~~47305828~~88191310 0.00000000 1-A-3 22,221,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 30,166,000.00 ~~990~~367.~~03851422~~38950706 2.~~65607737~~12282603 4432.~~47305841~~88191308 0.00000000 1-A-5 29,000,000.00 ~~990~~367.~~03851448~~38950690 2.~~65607759~~12282621 4432.~~47305828~~88191310 0.00000000 1-A-6 18,398,000.00 ~~989~~939.~~99891293~~99347755 0.~~56363572~~60650560 9.~~43745135~~39458148 0.00000000 1-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 13,000,000.00 ~~994~~966.~~53596154~~85519308 0.~~30935077~~34057385 5.~~17973154~~27537923 0.00000000 1-A-9 11,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 15,498,000.00 ~~1004~~1027.~~58333333~~80245774 0.00000000 0.00000000 (4.~~60434056~~71076139) 1-A-11 29,787,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 20,000,000.00 ~~996~~793.~~12001300~~63168950 3.~~76643450~~14237500 220.~~20673200~~38738300 0.00000000 3-A-1 50,000,000.00 ~~998~~917.~~43729020~~42979400 1.~~51314580~~47213180 6.~~08154040~~32545800 0.00000000 3-A-2 9,090,908.00 ~~998~~917.~~43729031~~42979359 1.~~51314588~~47213238 6.~~08153993~~32545836 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 4,364,000.00 ~~994~~965.~~26348533~~22047434 1.~~14792851~~11174152 4.~~61368469~~77693401 0.00000000 3-A-5 3,575,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 5,722,092.00 ~~1004~~1026.~~37499956~~52488810 0.00000000 0.00000000 (4.~~39414116~~49104628) 3-A-7 7,248,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-8 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 48,000,000.00 ~~993~~954.~~64695188~~05329875 3.~~91888896~~91255021 011.~~29867438~~64495521 0.00000000 4-A-2 1,500,000.00 ~~993~~954.~~64695333~~05330000 3.~~91888667~~91255333 011.~~29867333~~64495333 0.00000000 5-A-1 14,981,000.00 ~~978~~479.~~79867899~~36836259 42.~~44156465~~73278887 8920.~~62077765~~97429744 0.00000000 5-A-2 5,584,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-3 5,231,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-4 10,722,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-5 1,000,000.00 ~~978~~479.00000000 42.~~43862000~~65128000 8920.~~56138000~~34872000 0.00000000 5-A-6 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-7 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-8 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-9 15,966,666.00 ~~978~~479.~~79867907~~36836281 42.~~44156469~~73278842 8920.~~62077806~~97429795 0.00000000 5-A-10 3,500,000.00 ~~978~~479.~~79868000~~36836286 42.~~44156571~~73278857 8920.~~62077714~~97429714 0.00000000 5-A-11 3,979,260.00 ~~978~~479.~~79867865~~36836246 42.~~44156451~~73278951 8920.~~62077874~~97429673 0.00000000 5-A-12 554,074.00 ~~978~~479.~~79868032~~36836957 42.~~44157279~~73279381 8920.~~62077268~~97429224 0.00000000 5-A-13 19,783,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-14 192,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-15 65,171,429.00 ~~997~~969.~~64029679~~70661852 0.~~22081670~~79993136 46.~~45558329~~13951552 0.00000000 5-A-16 26,068,571.00 ~~997~~969.~~64029682~~70661836 0.~~22081648~~79993146 46.~~45558332~~13951566 0.00000000 5-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-18 11,560,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-19 3,720,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 624,495.36 ~~995~~892.~~75311496~~99736350 3.~~93785152~~70110036 0.~~17872030~~33916985 0.00000000 30-PO 3,550,880.29 ~~998~~963.~~72874059~~01892227 1.~~14758304~~14896016 05.~~14441771~~76781483 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 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 9,841,000.00 ~~998~~992.~~75316838~~33776242 1.~~25484097~~31990753 0.00000000 0.00000000 B-2 2,952,000.00 ~~998~~992.~~75316734~~33776084 1.~~25484079~~31990854 0.00000000 0.00000000 B-3 2,297,000.00 ~~998~~992.~~75316935~~33776230 1.~~25484110~~31990858 0.00000000 0.00000000 B-4 1,312,000.00 ~~998~~992.~~75317073~~33775915 1.~~25483994~~31990854 0.00000000 0.00000000 B-5 984,000.00 ~~998~~992.~~75317073~~33776423 1.~~25483740~~31990854 0.00000000 0.00000000 B-6 984,386.77 ~~998~~992.~~75317300~~33775765 1.~~25484214~~31990803 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 10.00108707 ~~979~~929.~~99782585~~99239048 0.~~97999783~~92999239 10.00108707 1-A-2 0.00000000 4735.~~12913586~~00473931 ~~942~~332.~~90937862~~38476793 0.~~94290938~~33238477 4735.~~12913586~~00473931 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 4735.~~12913578~~00473911 ~~942~~332.~~90937844~~38476762 0.~~94290938~~33238477 4735.~~12913578~~00473911 1-A-5 0.00000000 4735.~~12913586~~00473931 ~~942~~332.~~90937862~~38476793 0.~~94290938~~33238477 4735.~~12913586~~00473931 1-A-6 0.00000000 10.00108707 ~~979~~929.~~99782585~~99239048 0.~~97999783~~92999239 10.00108707 1-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00000000 5.~~48908231~~61595231 ~~989~~961.~~04687923~~23924077 0.~~98904688~~96123924 5.~~48908231~~61595231 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 (4.~~60434056~~71076139) 1,~~009~~032.~~18767389~~51321913 1.~~00918767~~03251322 (4.~~60434056~~71076139) 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 253.~~97316650~~52975850 ~~970~~790.~~14684650~~10193150 0.~~97014685~~79010193 253.~~97316650~~52975850 3-A-1 0.00000000 7.~~59468620~~79758980 ~~990~~909.~~84260400~~63220420 0.~~99084260~~90963220 7.~~59468620~~79758980 3-A-2 0.00000000 7.~~59468581~~79758964 ~~990~~909.~~84260450~~63220396 0.~~99084260~~90963220 7.~~59468581~~79758964 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 5.~~76161320~~88867553 ~~988~~959.~~50187214~~33179881 0.~~98850187~~95933180 5.~~76161320~~88867553 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 (4.~~39414116~~49104628) 1,~~008~~031.~~76914073~~01593438 1.~~00876914~~03101593 (4.~~39414116~~49104628) 3-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 415.~~21756333~~55750542 ~~989~~938.~~42938854~~49579333 0.~~98942939~~93849579 415.~~21756333~~55750542 4-A-2 0.00000000 415.~~21756667~~55750667 ~~989~~938.~~42938667~~49579333 0.~~98942939~~93849579 415.~~21756667~~55750667 5-A-1 0.00000000 9423.~~06234230~~70708631 ~~884~~455.~~73633669~~66127628 0.~~88473634~~45566128 9423.~~06234230~~70708631 5-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-5 0.00000000 9423.00000000 ~~884~~456.00000000 0.~~88400000~~45600000 9423.00000000 5-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-9 0.00000000 9423.~~06234276~~70708638 ~~884~~455.~~73633631~~66127644 0.~~88473634~~45566128 9423.~~06234276~~70708638 5-A-10 0.00000000 9423.~~06234286~~70708571 ~~884~~455.~~73633714~~66127714 0.~~88473634~~45566128 9423.~~06234286~~70708571 5-A-11 0.00000000 9423.~~06234325~~70708624 ~~884~~455.~~73633540~~66127622 0.~~88473634~~45566128 9423.~~06234325~~70708624 5-A-12 0.00000000 9423.~~06234546~~70708606 ~~884~~455.~~73633486~~66128351 0.~~88473633~~45566128 9423.~~06234546~~70708606 5-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-15 0.00000000 46.~~67639999~~93944689 ~~992~~962.~~96389680~~76717164 0.~~99296390~~96276717 46.~~67639999~~93944689 5-A-16 0.00000000 46.~~67639979~~93944674 ~~992~~962.~~96389702~~76717163 0.~~99296390~~96276717 46.~~67639979~~93944674 5-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 4.~~11657182~~04027021 ~~991~~888.~~63654314~~95707728 0.~~99163654~~88895708 4.~~11657182~~04027021 30-PO 0.00000000 16.~~29200075~~91677499 ~~997~~956.~~43673702~~10214728 0.~~99743674~~95610215 16.~~29200075~~91677499 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~25484097~~31990753 ~~997~~991.~~49832842~~01785388 0.~~99749833~~99101785 1.~~25484097~~31990753 B-2 0.00000000 1.~~25484079~~31990854 ~~997~~991.~~49832656~~01785569 0.~~99749833~~99101786 1.~~25484079~~31990854 B-3 0.00000000 1.~~25484110~~31990858 ~~997~~991.~~49832825~~01785372 0.~~99749833~~99101785 1.~~25484110~~31990858 B-4 0.00000000 1.~~25483994~~31990854 ~~997~~991.~~49833079~~01785061 0.~~99749833~~99101785 1.~~25483994~~31990854 B-5 0.00000000 1.~~25483740~~31990854 ~~997~~991.~~49832317~~01785569 0.~~99749832~~99101786 1.~~25483740~~31990854 B-6 0.00000000 1.~~25484214~~31990803 ~~997~~991.~~49833086~~01784962 0.~~99749833~~99101785 1.~~25484214~~31990803 (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 91,990,000.00 5.00000% 9186,~~070~~470,000.00 ~~379~~360,~~458~~291.3369 0.00 0.00 1-A-2 29,000,000.00 5.25000% 2810,~~711~~654,~~116~~295.9270 ~~125~~46,~~611~~612.1455 0.00 0.00 1-A-3 22,221,000.00 5.50000% 22,221,000.00 101,846.2526 0.00 0.00 1-A-4 30,166,000.00 5.50000% 2911,~~865~~082,~~501~~671.8287 ~~136~~50,~~883~~795.5558 0.00 0.00 1-A-5 29,000,000.00 5.75000% 2810,~~711~~654,~~116~~295.9270 ~~137~~51,~~574~~051.1084 0.00 0.00 1-A-6 18,398,000.00 1.~~49000~~85000% 1817,~~214~~294,000.00 2226,~~615~~661.7258 0.00 0.00 1-A-7 0.00 6.~~51000~~15000% 1817,~~214~~294,000.00 9888,~~810~~631.9576 0.00 0.00 1-A-8 13,000,000.00 5.50000% 12,~~928~~569,~~967~~117.5051 5957,~~257~~608.7746 0.00 0.00 1-A-9 11,500,000.00 5.50000% 11,500,000.00 52,708.3334 0.00 0.00 1-A-10 15,498,000.00 5.50000% 15,~~569~~928,~~032~~882.5049 7173,~~358~~007.0738 0.00 0.00 1-A-11 29,787,000.00 5.50000% 29,787,000.00 136,523.7576 0.00 0.00 1-A-12 440,000.00 5.50000% 440,000.00 2,016.67 0.00 0.00 2-A-1 20,000,000.00 5.00000% 1915,~~922~~872,~~400~~633.2679 8366,~~010~~135.0098 0.00 0.00 3-A-1 50,000,000.00 4.75000% 4945,~~921~~871,~~864~~489.5170 ~~197~~181,~~607~~574.3866 0.00 0.00 3-A-2 9,090,908.00 1.~~59000~~95000% 98,~~076~~340,~~701~~269.5585 1213,~~026~~552.6394 0.00 0.00 3-A-3 0.00 6.~~41000~~05000% 98,~~076~~340,~~701~~269.5585 4842,~~484~~048.7186 0.00 0.00 3-A-4 4,364,000.00 5.25000% 4,~~338~~212,~~965~~222.8515 18,~~982~~428.9847 0.00 0.00 3-A-5 3,575,000.00 5.25000% 3,575,000.00 15,640.63 0.00 0.00 3-A-6 5,722,092.00 5.25000% 5,~~747~~873,~~126~~869.1585 25,~~143~~698.6818 0.00 0.00 3-A-7 7,248,000.00 5.25000% 7,248,000.00 31,710.00 0.00 0.00 3-A-8 1,000,000.00 5.25000% 1,000,000.00 4,375.00 0.00 0.00 4-A-1 48,000,000.00 4.50000% 4745,~~695~~794,~~053~~558.6934 ~~178~~171,~~856~~729.4560 0.00 0.00 4-A-2 1,500,000.00 4.50000% 1,~~490~~431,~~470~~079.4395 5,~~589~~366.2655 0.00 0.00 5-A-1 14,981,000.00 5.50000% 147,~~663~~181,~~383~~417.0144 6732,~~207~~914.1783 0.00 0.00 5-A-2 5,584,000.00 5.50000% 5,584,000.00 25,593.33 0.00 0.00 5-A-3 5,231,000.00 5.50000% 5,231,000.00 23,975.42 0.00 0.00 5-A-4 10,722,000.00 5.50000% 10,722,000.00 49,142.50 0.00 0.00 5-A-5 1,000,000.00 5.50000% ~~978~~479,000.00 42,~~482~~195.5042 0.00 0.00 5-A-6 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 5-A-7 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 5-A-8 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 5-A-9 15,966,666.00 2.~~70000~~96000% 157,~~628~~653,~~151~~914.5954 3518,~~163~~879.3466 0.00 0.00 5-A-10 3,500,000.00 8.~~30000~~04000% 31,~~425~~677,~~795~~789.3827 2311,~~695~~241.0819 0.00 0.00 5-A-11 3,979,260.00 1312.~~78470~~97012% 31,~~894~~907,~~894~~531.4335 4420,~~741~~617.6343 0.00 0.00 5-A-12 554,074.00 9.00000% ~~542~~265,~~326~~605.9055 41,~~067~~992.4504 0.00 0.00 5-A-13 19,783,000.00 5.25000% 19,783,000.00 86,550.63 0.00 0.00 5-A-14 192,000.00 5.25000% 192,000.00 840.00 0.00 0.00 5-A-15 65,171,429.00 4.50000% 6563,~~017~~197,~~643~~166.7704 ~~243~~236,~~816~~989.1639 0.00 0.00 5-A-16 26,068,571.00 1.~~49000~~85000% 2625,~~007~~278,~~056~~865.9183 3238,~~292~~971.1059 0.00 0.00 5-A-17 0.00 6.~~51000~~15000% 2625,~~007~~278,~~056~~865.9183 ~~141~~129,~~088~~554.2820 0.00 0.00 5-A-18 11,560,000.00 5.50000% 11,560,000.00 52,983.3334 0.00 0.00 5-A-19 3,720,000.00 5.50000% 3,720,000.00 17,050.00 0.00 0.00 5-A-20 0.00 5.50000% 907,954.54 4,161.46 0.00 0.00 15-PO 624,495.36 0.00000% ~~621~~557,~~843~~672.2071 0.00 0.00 0.00 30-PO 3,550,880.29 0.00000% 3,~~546~~419,~~366~~564.2091 0.00 0.00 0.00 15-AX 0.00 4.50000% 1,~~956~~794,~~429~~169.6924 76,~~336~~728.6114 0.00 0.00 30-AX 0.00 5.50000% 2720,~~416~~526,~~758~~545.1549 ~~125~~94,~~660~~080.1401 0.00 0.00 A-UR 50.00 5.00000% 0.00 03.0073 0.00 0.00 A-LR 50.00 5.00000% 0.00 0.00 0.00 0.00 B-1 9,841,000.00 5.~~41640~~41727% 9,~~828~~765,~~729~~595.9392 44,~~363~~085.6277 0.00 0.00 B-2 2,952,000.00 5.~~41640~~41727% 2,~~948~~929,~~319~~381.3507 13,~~307~~224.7339 0.00 0.00 B-3 2,297,000.00 5.~~41640~~41727% 2,~~294~~279,~~136~~399.0384 10,~~354~~290.9711 0.00 0.00 B-4 1,312,000.00 5.~~41640~~41727% 1,~~310~~301,~~364~~947.1614 5,~~914~~877.5550 0.00 0.00 B-5 984,000.00 5.~~41640~~41727% ~~982~~976,~~773~~460.1236 4,~~435~~408.9113 0.00 0.00 B-6 984,386.77 5.~~41640~~41727% ~~983~~976,~~159~~844.4116 4,~~437~~409.6586 0.00 0.00 Totals 656,058,862.42 32,~~037~~579,~~086~~110.2414 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 0.00 0.00 ~~379~~360,~~458~~291.3369 0.00 9085,~~150~~550,000.00 1-A-2 0.00 0.00 ~~125~~46,~~611~~612.1455 0.00 279,~~344~~639,~~371~~158.9827 1-A-3 0.00 0.00 101,846.2526 0.00 22,221,000.00 1-A-4 0.00 0.00 ~~136~~50,~~883~~795.5558 0.00 2810,~~443~~026,~~804~~718.3190 1-A-5 0.00 0.00 ~~137~~51,~~574~~051.1084 0.00 279,~~344~~639,~~371~~158.9827 1-A-6 0.00 0.00 2226,~~615~~661.7258 0.00 1817,~~030~~110,000.00 1-A-7 0.00 0.00 9888,~~810~~631.9576 0.00 1817,~~030~~110,000.00 1-A-8 0.00 0.00 5957,~~257~~608.7746 0.00 12,~~857~~496,~~609~~110.4313 1-A-9 0.00 0.00 52,708.3334 0.00 11,500,000.00 1-A-10 0.00 0.00 7173,~~358~~007.0738 0.00 1516,~~640~~001,~~390~~889.5787 1-A-11 0.00 0.00 136,523.7576 0.00 29,787,000.00 1-A-12 0.00 0.00 2,016.67 0.00 440,000.00 2-A-1 0.00 0.00 8366,~~010~~135.0098 0.00 1915,~~402~~802,~~936~~038.9363 3-A-1 0.00 0.00 ~~197~~181,~~607~~574.3866 0.00 4945,~~542~~481,~~130~~610.2021 3-A-2 0.00 0.00 1213,~~026~~552.6394 0.00 98,~~007~~269,~~658~~382.9668 3-A-3 0.00 0.00 4842,~~484~~048.7286 0.00 98,~~007~~269,~~658~~382.9668 3-A-4 0.00 0.00 18,~~982~~428.9847 0.00 4,~~313~~186,~~822~~523.1797 3-A-5 0.00 0.00 15,640.63 0.00 3,575,000.00 3-A-6 0.00 0.00 25,~~143~~698.6818 0.00 5,~~772~~899,~~269~~568.8303 3-A-7 0.00 0.00 31,710.00 0.00 7,248,000.00 3-A-8 0.00 0.00 4,375.00 0.00 1,000,000.00 4-A-1 0.00 0.00 ~~178~~171,~~856~~729.4660 0.00 4745,~~492~~047,~~610~~798.6508 4-A-2 0.00 0.00 5,~~589~~366.2655 0.00 1,~~484~~407,~~144~~743.0869 5-A-1 0.00 0.00 6732,~~207~~914.1783 0.00 136,~~254~~826,~~235~~261.0658 5-A-2 0.00 0.00 25,593.33 0.00 5,584,000.00 5-A-3 0.00 0.00 23,975.42 0.00 5,231,000.00 5-A-4 0.00 0.00 49,142.50 0.00 10,722,000.00 5-A-5 0.00 0.00 42,~~482~~195.5042 0.00 ~~884~~456,000.00 5-A-6 0.00 0.00 4,583.33 0.00 1,000,000.00 5-A-7 0.00 0.00 6,875.00 0.00 1,500,000.00 5-A-8 0.00 0.00 6,875.00 0.00 1,500,000.00 5-A-9 0.00 0.00 3518,~~163~~879.3466 0.00 147,~~126~~275,~~289~~391.5841 5-A-10 0.00 0.00 2311,~~695~~241.0919 0.00 31,~~096~~594,~~577~~814.1847 5-A-11 0.00 0.00 4420,~~741~~617.6343 0.00 31,~~520~~813,~~595~~194.9169 5-A-12 0.00 0.00 41,~~067~~992.4504 0.00 ~~490~~252,~~209~~470.4007 5-A-13 0.00 0.00 86,550.63 0.00 19,783,000.00 5-A-14 0.00 0.00 840.00 0.00 192,000.00 5-A-15 0.00 0.00 ~~243~~236,~~816~~989.1639 0.00 6462,~~712~~744,~~876~~912.1037 5-A-16 0.00 0.00 3238,~~292~~971.1059 0.00 25,~~885~~097,~~149~~964.8537 5-A-17 0.00 0.00 ~~141~~129,~~088~~554.2920 0.00 25,~~885~~097,~~149~~964.8537 5-A-18 0.00 0.00 52,983.3334 0.00 11,560,000.00 5-A-19 0.00 0.00 17,050.00 0.00 3,720,000.00 5-A-20 0.00 0.00 4,161.46 0.00 907,954.54 15-PO 0.00 0.00 0.00 0.00 ~~619~~555,~~272~~149.4257 30-PO 0.00 0.00 0.00 0.00 3,~~541~~395,~~778~~004.4527 15-AX 0.00 0.00 76,~~336~~728.6114 0.00 1,~~935~~786,~~702~~184.3713 30-AX 0.00 0.00 ~~125~~94,~~660~~080.1401 0.00 2620,~~505~~304,~~450~~096.6794 A-UR 0.00 0.00 3.9673 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 0.00 0.00 44,~~363~~085.6277 0.00 9,~~816~~752,~~381~~606.0570 B-2 0.00 0.00 13,~~307~~224.7339 0.00 2,~~944~~925,~~615~~484.0671 B-3 0.00 0.00 10,~~354~~290.9711 0.00 2,~~291~~276,~~253~~368.6601 B-4 0.00 0.00 5,~~914~~877.5550 0.00 1,~~308~~300,~~717~~215.8142 B-5 0.00 0.00 4,~~435~~408.9113 0.00 ~~981~~975,~~538~~161.3557 B-6 0.00 0.00 4,~~437~~409.6586 0.00 ~~981~~975,~~924~~544.1686 Totals 0.00 0.00 32,~~037~~579,~~090~~110.2414 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 91,990,000.00 5.00000% ~~989~~939.~~99891293~~99347755 43.~~12499543~~91663974 0.00000000 0.00000000 1-A-2 29,000,000.00 5.25000% ~~990~~367.~~03851448~~38950690 41.~~33141862~~60732931 0.00000000 0.00000000 1-A-3 22,221,000.00 5.50000% 1000.00000000 4.~~58333333~~58333378 0.00000000 0.00000000 1-A-4 30,166,000.00 5.50000% ~~990~~367.~~03851422~~38950706 41.~~53767652~~68386859 0.00000000 0.00000000 1-A-5 29,000,000.00 5.75000% ~~990~~367.~~03851448~~38950690 41.~~74393448~~76040828 0.00000000 0.00000000 1-A-6 18,398,000.00 1.~~49000~~85000% ~~989~~939.~~99891293~~99347755 1.~~22924883~~44915643 0.00000000 0.00000000 1-A-7 0.00 6.~~51000~~15000% ~~989~~939.~~99891293~~99347755 54.~~37074410~~81746712 0.00000000 0.00000000 1-A-8 13,000,000.00 5.50000% ~~994~~966.~~53596154~~85519308 4.~~55829000~~43142000 0.00000000 0.00000000 1-A-9 11,500,000.00 5.50000% 1000.00000000 4.~~58333304~~58333391 0.00000000 0.00000000 1-A-10 15,498,000.00 5.50000% ~~1004~~1027.~~58333333~~80245774 4.~~60434056~~71076139 0.00000000 0.00000000 1-A-11 29,787,000.00 5.50000% 1000.00000000 4.~~58333333~~58333367 0.00000000 0.00000000 1-A-12 440,000.00 5.50000% 1000.00000000 4.58334091 0.00000000 0.00000000 2-A-1 20,000,000.00 5.00000% ~~996~~793.~~12001300~~63168950 43.~~15050000~~30679900 0.00000000 0.00000000 3-A-1 50,000,000.00 4.75000% ~~998~~917.~~43729020~~42979400 3.~~95214760~~63149320 0.00000000 0.00000000 3-A-2 9,090,908.00 1.~~59000~~95000% ~~998~~917.~~43729031~~42979359 1.~~32292946~~49082358 0.00000000 0.00000000 3-A-3 0.00 6.~~41000~~05000% ~~998~~917.~~43729031~~42979359 54.~~33331874~~62537516 0.00000000 0.00000000 3-A-4 4,364,000.00 5.25000% ~~994~~965.~~26348533~~22047434 4.~~34990376~~22283914 0.00000000 0.00000000 3-A-5 3,575,000.00 5.25000% 1000.00000000 4.37500140 0.00000000 0.00000000 3-A-6 5,722,092.00 5.25000% ~~1004~~1026.~~37499956~~52488810 4.~~39414116~~49104628 0.00000000 0.00000000 3-A-7 7,248,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-8 1,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 48,000,000.00 4.50000% ~~993~~954.~~64695188~~05329875 3.~~72617604~~57770000 0.00000000 0.00000000 4-A-2 1,500,000.00 4.50000% ~~993~~954.~~64695333~~05330000 3.~~72617333~~57770000 0.00000000 0.00000000 5-A-1 14,981,000.00 5.50000% ~~978~~479.~~79867899~~36836259 42.~~48616047~~19710500 0.00000000 0.00000000 5-A-2 5,584,000.00 5.50000% 1000.00000000 4.58333274 0.00000000 0.00000000 5-A-3 5,231,000.00 5.50000% 1000.00000000 4.58333397 0.00000000 0.00000000 5-A-4 10,722,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-5 1,000,000.00 5.50000% ~~978~~479.00000000 42.~~48250000~~19542000 0.00000000 0.00000000 5-A-6 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 5-A-7 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-8 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-9 15,966,666.00 2.~~70000~~96000% ~~978~~479.~~79867907~~36836281 21.~~20229696~~18244222 0.00000000 0.00000000 5-A-10 3,500,000.00 8.~~30000~~04000% ~~978~~479.~~79868000~~36836286 63.~~77002286~~21176857 0.00000000 0.00000000 5-A-11 3,979,260.00 1312.~~78470~~97012% ~~978~~479.~~79867865~~36836246 115.~~24370612~~18122214 0.00000000 0.00000000 5-A-12 554,074.00 9.00000% ~~978~~479.~~79868032~~36836957 73.~~34098694~~59525984 0.00000000 0.00000000 5-A-13 19,783,000.00 5.25000% 1000.00000000 4.37500025 0.00000000 0.00000000 5-A-14 192,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 5-A-15 65,171,429.00 4.50000% ~~997~~969.~~64029679~~70661852 3.~~74115105~~63640009 0.00000000 0.00000000 5-A-16 26,068,571.00 1.~~49000~~85000% ~~997~~969.~~64029682~~70661836 1.~~23873687~~49496457 0.00000000 0.00000000 5-A-17 0.00 6.~~51000~~15000% ~~997~~969.~~64029682~~70661836 54.~~41219847~~96974690 0.00000000 0.00000000 5-A-18 11,560,000.00 5.50000% 1000.00000000 4.~~58333304~~58333391 0.00000000 0.00000000 5-A-19 3,720,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-20 0.00 5.50000% 1000.00000000 4.58333520 0.00000000 0.00000000 15-PO 624,495.36 0.00000% ~~995~~892.~~75311496~~99736350 0.00000000 0.00000000 0.00000000 30-PO 3,550,880.29 0.00000% ~~998~~963.~~72874059~~01892227 0.00000000 0.00000000 0.00000000 15-AX 0.00 4.50000% ~~992~~910.~~84367677~~50018004 3.~~72316311~~41437839 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~992~~743.~~86964647~~34769459 43.~~55065249~~40701062 0.00000000 0.00000000 A-UR 50.00 5.00000% 0.00000000 074.~~00000000~~60000000 0.00000000 0.00000000 A-LR 50.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 9,841,000.00 5.~~41640~~41727% ~~998~~992.~~75316838~~33776242 4.~~50803983~~47980591 0.00000000 0.00000000 B-2 2,952,000.00 5.~~41640~~41727% ~~998~~992.~~75316734~~33776084 4.~~50803862~~47980691 0.00000000 0.00000000 B-3 2,297,000.00 5.~~41640~~41727% ~~998~~992.~~75316935~~33776230 4.~~50804092~~47980409 0.00000000 0.00000000 B-4 1,312,000.00 5.~~41640~~41727% ~~998~~992.~~75317073~~33775915 4.~~50804116~~47980183 0.00000000 0.00000000 B-5 984,000.00 5.~~41640~~41727% ~~998~~992.~~75317073~~33776423 4.~~50803862~~47980691 0.00000000 0.00000000 B-6 984,386.77 5.~~41640~~41727% ~~998~~992.~~75317300~~33775765 4.~~50803499~~47980421 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 43.~~12499543~~91663974 0.00000000 ~~979~~929.~~99782585~~99239048 1-A-2 0.00000000 0.00000000 41.~~33141862~~60732931 0.00000000 ~~942~~332.~~90937862~~38476793 1-A-3 0.00000000 0.00000000 4.~~58333333~~58333378 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 41.~~53767652~~68386859 0.00000000 ~~942~~332.~~90937844~~38476762 1-A-5 0.00000000 0.00000000 41.~~74393448~~76040828 0.00000000 ~~942~~332.~~90937862~~38476793 1-A-6 0.00000000 0.00000000 1.~~22924883~~44915643 0.00000000 ~~979~~929.~~99782585~~99239048 1-A-7 0.00000000 0.00000000 54.~~37074410~~81746712 0.00000000 ~~979~~929.~~99782585~~99239048 1-A-8 0.00000000 0.00000000 4.~~55829000~~43142000 0.00000000 ~~989~~961.~~04687923~~23924077 1-A-9 0.00000000 0.00000000 4.~~58333304~~58333391 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.~~60434056~~71076139 0.00000000 ~~1009~~1032.~~18767389~~51321913 1-A-11 0.00000000 0.00000000 4.~~58333333~~58333367 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.58334091 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 43.~~15050000~~30679900 0.00000000 ~~970~~790.~~14684650~~10193150 3-A-1 0.00000000 0.00000000 3.~~95214760~~63149320 0.00000000 ~~990~~909.~~84260400~~63220420 3-A-2 0.00000000 0.00000000 1.~~32292946~~49082358 0.00000000 ~~990~~909.~~84260450~~63220396 3-A-3 0.00000000 0.00000000 54.~~33331984~~62537516 0.00000000 ~~990~~909.~~84260450~~63220396 3-A-4 0.00000000 0.00000000 4.~~34990376~~22283914 0.00000000 ~~988~~959.~~50187214~~33179881 3-A-5 0.00000000 0.00000000 4.37500140 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 4.~~39414116~~49104628 0.00000000 ~~1008~~1031.~~76914073~~01593438 3-A-7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-8 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 4-A-1 0.00000000 0.00000000 3.~~72617625~~57770000 0.00000000 ~~989~~938.~~42938854~~49579333 4-A-2 0.00000000 0.00000000 3.~~72617333~~57770000 0.00000000 ~~989~~938.~~42938667~~49579333 5-A-1 0.00000000 0.00000000 42.~~48616047~~19710500 0.00000000 ~~884~~455.~~73633669~~66127628 5-A-2 0.00000000 0.00000000 4.58333274 0.00000000 1000.00000000 5-A-3 0.00000000 0.00000000 4.58333397 0.00000000 1000.00000000 5-A-4 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-5 0.00000000 0.00000000 42.~~48250000~~19542000 0.00000000 ~~884~~456.00000000 5-A-6 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 5-A-7 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-8 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-9 0.00000000 0.00000000 21.~~20229696~~18244222 0.00000000 ~~884~~455.~~73633631~~66127644 5-A-10 0.00000000 0.00000000 63.~~77002571~~21176857 0.00000000 ~~884~~455.~~73633714~~66127714 5-A-11 0.00000000 0.00000000 115.~~24370612~~18122214 0.00000000 ~~884~~455.~~73633540~~66127622 5-A-12 0.00000000 0.00000000 73.~~34098694~~59525984 0.00000000 ~~884~~455.~~73633486~~66128351 5-A-13 0.00000000 0.00000000 4.37500025 0.00000000 1000.00000000 5-A-14 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 5-A-15 0.00000000 0.00000000 3.~~74115105~~63640009 0.00000000 ~~992~~962.~~96389680~~76717164 5-A-16 0.00000000 0.00000000 1.~~23873687~~49496457 0.00000000 ~~992~~962.~~96389702~~76717163 5-A-17 0.00000000 0.00000000 54.~~41219885~~96974690 0.00000000 ~~992~~962.~~96389702~~76717163 5-A-18 0.00000000 0.00000000 4.~~58333304~~58333391 0.00000000 1000.00000000 5-A-19 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-20 0.00000000 0.00000000 4.58333520 0.00000000 1000.00000000 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~888.~~63654314~~95707728 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~956.~~43673702~~10214728 15-AX 0.00000000 0.00000000 3.~~72316311~~41437839 0.00000000 ~~982~~906.~~32503216~~44791790 30-AX 0.00000000 0.00000000 43.~~55065249~~40701062 0.00000000 ~~959~~735.~~86758508~~29194956 A-UR 0.00000000 0.00000000 7974.~~20000000~~60000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 4.~~50803983~~47980591 0.00000000 ~~997~~991.~~49832842~~01785388 B-2 0.00000000 0.00000000 4.~~50803862~~47980691 0.00000000 ~~997~~991.~~49832656~~01785569 B-3 0.00000000 0.00000000 4.~~50804092~~47980409 0.00000000 ~~997~~991.~~49832825~~01785372 B-4 0.00000000 0.00000000 4.~~50804116~~47980183 0.00000000 ~~997~~991.~~49833079~~01785061 B-5 0.00000000 0.00000000 4.~~50803862~~47980691 0.00000000 ~~997~~991.~~49832317~~01785569 B-6 0.00000000 0.00000000 4.~~50803499~~47980421 0.00000000 ~~997~~991.~~49833086~~01784962 (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-2 0.00000% 0.00 0.00 ~~356~~298,~~820~~184.1277 ~~355~~296,~~319~~863.21 99 82.~~14216944~~83182887% 15-PO-4 0.00000% 0.00 0.00 ~~265~~259,~~023~~487.0894 ~~263~~258,~~953~~285.2058 9997.~~19258702~~06271744% 30-PO-1 0.00000% 0.00 0.00 1,~~074~~047,~~592~~428.6082 1,~~073~~035,~~351~~432.1095 9996.~~76095131~~23670774% 30-PO-3 0.00000% 0.00 0.00 ~~223~~203,~~678~~561.11 ~~223~~203,~~386~~260.7871 9990.~~76142033~~77339817% 30-PO-5 0.00000% 0.00 0.00 2,~~248~~168,~~095~~574.4898 2,~~245~~156,~~040~~310.5760 9995.~~73365022~~79191130% 15-AX-2 4.50000% ~~590~~508,~~946~~786.6114 ~~576~~506,~~152~~562.4182 0.00 0.00 9785.~~12982279~~39816216% 15-AX-4 4.50000% 1,~~365~~285,~~483~~383.0810 1,~~359~~279,~~549~~621.9631 0.00 0.00 9892.~~70738875~~90432998% 30-AX-1 5.50000% 1611,~~466~~688,~~823~~255.3196 1511,~~979~~531,~~800~~294.9148 0.00 0.00 9669.~~40021215~~56402276% 30-AX-3 5.50000% 1,~~849~~711,~~408~~762.2378 1,~~839~~696,~~334~~476.8203 0.00 0.00 9991.~~34767466~~63146745% 30-AX-5 5.50000% 97,~~100~~126,526.6075 87,~~686~~076,~~314~~326.9443 0.00 0.00 9477.~~56323783~~03615903%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 139,~~782~~802,~~595~~774.1584 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4819,~~894~~870.3097 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 139,~~831~~822,~~489~~645.4581 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~140~~120,~~672~~237.8643 Payment of Interest and Principal 139,~~690~~702,~~816~~408.5938 Total Withdrawals (Pool Distribution Amount) 139,~~831~~822,~~489~~645.4581 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~135~~116,~~937~~346.2511 Master Servicing Fee ~~665~~459.4161 WMMSC Master Servicing Fee 43,~~070~~431.2071 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~140~~120,~~672~~237.8643

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 5-A-5 Reserve Fund Rounding Account ~~201~~220.3185 ~~813~~90.0926 ~~798~~779.6813 ~~186~~909.9072 5-A-6 Reserve Fund Rounding Account 999.99 0.00 0.00 999.99 5-A-7 Reserve Fund Rounding Account 999.99 0.00 0.00 999.99 5-A-8 Reserve Fund Rounding Account 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 188 0 0 0 18 8 3,~~298~~097,~~591~~498.4056 0.00 0.00 0.00 83,~~298~~097,~~591~~498.4056 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 188 0 0 0 18 8 3,~~298~~097,~~591~~498.4056 0.00 0.00 0.00 83,~~298~~097,~~591~~498.4056 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 10.~~375095~~698690% 0.000000% 0.000000% 0.000000% 10.~~375095~~698690% 10.~~291446~~561179% 0.000000% 0.000000% 0.000000% 10.~~291446~~561179% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~375095~~698690% 0.000000% 0.000000% 0.000000% 10.~~375095~~698690% 10.~~291446~~561179% 0.000000% 0.000000% 0.000000% 10.~~291446~~561179%

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 63 0 0 0 63 21,~~536~~268,~~493~~622.8272 0.00 0.00 0.00 21,~~536~~268,~~493~~622.8272 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 63 0 0 0 63 21,~~536~~268,~~493~~622.8272 0.00 0.00 0.00 21,~~536~~268,~~493~~622.8272 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~013514~~617284% 0.000000% 0.000000% 0.000000% 10.~~013514~~617284% 0.~~859090~~538098% 0.000000% 0.000000% 0.000000% 0.~~859090~~538098% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~013514~~617284% 0.000000% 0.000000% 0.000000% 10.~~013514~~617284% 0.~~859090~~538098% 0.000000% 0.000000% 0.000000% 0.~~859090~~538098% 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 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 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 10 0 0 0 10 ~~396,737~~0.1000 0.00 0.00 0.00 ~~396,737~~0.1000 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 ~~396,737~~0.1000 0.00 0.00 0.00 ~~396,737~~0.1000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~598802~~000000% 0.000000% 0.000000% 0.000000% 0.~~598802~~000000% 0.~~483696~~000000% 0.000000% 0.000000% 0.000000% 0.~~483696~~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.~~598802~~000000% 0.000000% 0.000000% 0.000000% 0.~~598802~~000000% 0.~~483696~~000000% 0.000000% 0.000000% 0.000000% 0.~~483696~~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 01 0 0 0 01 0521,452.0065 0.00 0.00 0.00 0521,452.0065 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 0521,452.0065 0.00 0.00 0.00 0521,452.0065 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.000000% 0.000000% 0.000000% 0.000000% 01.000000% 01.~~000000~~089652% 0.000000% 0.000000% 0.000000% 01.~~000000~~089652% 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% 0.000000% 0.000000% 0.000000% 01.000000% 01.~~000000~~089652% 0.000000% 0.000000% 0.000000% 01.~~000000~~089652% 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 114 0 0 0 114 51,~~365~~307,~~360~~423.4819 0.00 0.00 0.00 51,~~365~~307,~~360~~423.4819 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 114 0 0 0 114 51,~~365~~307,~~360~~423.4819 0.00 0.00 0.00 51,~~365~~307,~~360~~423.4819 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~722772~~095890% 0.000000% 0.000000% 0.000000% 21.~~722772~~095890% 20.~~756195~~748780% 0.000000% 0.000000% 0.000000% 20.~~756195~~748780% 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 21.~~722772~~095890% 0.000000% 0.000000% 0.000000% 21.~~722772~~095890% 20.~~756195~~748780% 0.000000% 0.000000% 0.000000% 20.~~756195~~748780%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4819,~~894~~870.3097

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 123,376.00 0.01880563% 123,376.00 0.~~01922208~~02237759% Fraud 13,121,177.00 1.99999996% 13,121,177.00 2.~~04428949~~37988182% Special Hazard 6,560,589.00 1.00000006% 6,560,589.00 1.~~02214482~~18994100% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~844171~~800253% Weighted Average Pass-Through Rate 5.~~585461~~541892% Weighted Average Maturity(Stepdown Calculation ) ~~336~~330 Beginning Scheduled Collateral Loan Count 1,~~327~~159 Number Of Loans Paid In Full 1814 Ending Scheduled Collateral Loan Count 1,~~309~~145 Beginning Scheduled Collateral Balance ~~652~~558,~~499~~461,~~060~~322.1617 Ending Scheduled Collateral Balance ~~641~~551,~~845~~337,~~348~~335.2205 Ending Actual Collateral Balance at 2931-~~Feb~~Jul-2004 ~~642~~551,~~581~~962,~~278~~472.3006 Monthly P &I Constant 43,~~060~~509,~~192~~770.9713 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 139,~~570~~541,~~629~~697.1887 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~641~~551,~~845~~337,~~348~~335.2205 Scheduled Principal ~~882~~810,~~429~~422.7859 Unscheduled Principal 96,~~771~~313,~~282~~564.1653

~~Group~~Miscellaneous ~~Level~~Reporting ~~Collateral Statement~~ Group ~~Group~~ 1 ~~Group~~Junior 2% ~~Group 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 6~~4.~~038460~~240524% ~~5.302739~~Group ~~5.615553~~2 ~~Weighted~~Junior ~~Average~~% ~~Net Rate 5~~2.~~788460~~441952% ~~5.052740~~Group ~~5.365553~~3 ~~Weighted~~Junior ~~Average~~% ~~Maturity 354 175 354 Beginning Loan Count 600 44 168 Loans Paid In Full 8~~ 1.621464% 1Group ~~Ending~~4 ~~Loan~~Junior ~~Count~~% ~~592 43 167 Beginning Scheduled Balance 300,269,541~~2.06065075% ~~20,684,265.74~~Group ~~82,393,003.89~~5 ~~Ending~~Junior ~~scheduled~~% ~~Balance 294,998,675~~3.21139136% ~~20,161,769.98~~Group ~~81,942,541.35 Record Date 02/29/2004 02/29/2004 02/29/2004 Principal And Interest Constant~~ 1~~,819,039.99~~ ~~169,656.13~~Senior ~~476,635.70~~Prepayment ~~Scheduled~~% ~~Principal 308,068~~100.54000000% ~~78,253.41~~Group ~~91,067.14~~2 ~~Unscheduled~~Senior ~~Principal~~Prepayment ~~4,962,797.31~~% ~~444,242~~100.35000000% ~~359,395.40~~Group ~~Scheduled~~3 ~~Interest~~Senior ~~1,510,971.45~~Prepayment ~~91,402.72~~% ~~385,568~~100.56000000% ~~Servicing~~Group ~~Fees 62,556.16~~ 4~~,309.21~~ ~~17,165.19~~Senior ~~Master~~Prepayment ~~Servicing~~% ~~Fees 192~~100.23000000% ~~11.06~~Group ~~62.88~~5 ~~Trustee~~Senior ~~Fee~~Prepayment ~~0.00~~% 0100.00000000% ~~0.00~~Group ~~FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee~~ 1~~,439.82~~ ~~168.73~~Senior ~~373.16~~% ~~Pool Insurance Fee 0~~95.00759476% ~~0.00~~Group ~~0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee~~ 2 ~~0.00~~Senior ~~0.00~~% 097.00558048% ~~Spread~~Group ~~Fee~~ 3 ~~0.00~~Senior ~~0.00~~% 098.00378536% ~~Net~~Group ~~Interest~~4 ~~1,446,783.24~~Senior ~~86,913.72~~% ~~367,967~~97.33934925% ~~Realized~~Group ~~Loss~~5 ~~Amount~~Senior ~~0.00~~% 096.00 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 5.781938 5.042309 5.359202860864%

Group Level Collateral Statement Group Group 41 Group 52 ~~Total~~Group 3 Collateral Description ~~Fixed~~d 1530 Year Ratio Strip ~~Fixed~~d 3015 Year Ratio Strip ~~Mixed~~d ~~Fixed~~30 Year Ratio Strip Weighted Average Coupon Rate 46.~~857735~~000054 5.~~952272~~310149 5.~~844171~~613744 Weighted Average Net Rate 45.~~607735~~750054 5.~~702273~~060148 5.~~594171~~363744 Weighted Average Maturity ~~175~~349 ~~354~~170 ~~336~~349 Beginning Loan Count ~~103~~495 ~~412~~37 ~~1,327~~158 Loans Paid In Full 9 0 81 18 Ending Loan Count ~~103~~486 ~~404~~37 ~~1,309~~157 Beginning Scheduled Balance 50239,~~466~~771,~~509~~859.1761 ~~198~~16,~~685~~568,~~740~~122.3062 ~~652~~77,~~499~~579,~~060~~028.1639 Ending scheduled Balance 50235,~~252~~558,~~663~~383.0104 ~~194~~16,~~489~~494,~~698~~633.6756 ~~641~~77,~~845~~116,~~348~~527.2257 Record Date 0207/2931/2004 0207/2931/2004 0207/2931/2004 Principal And Interest Constant ~~403~~1,~~351~~465,478.9799 1138,~~191,509~~960.1882 4451,~~060,192~~591.9749 Scheduled Principal ~~199~~266,~~057~~608.8781 ~~205~~65,~~982~~644.82 ~~882~~88,~~429~~667.7850 Unscheduled Principal 143,~~788~~946,867.2976 37,~~990,058~~844.8124 9373,~~771,282~~833.1632 Scheduled Interest ~~204~~1,~~294~~198,870.1018 ~~985~~73,~~526~~316.3600 3362,~~177,763~~923.1999 Servicing Fees 1049,~~513~~952.8748 413,~~392~~451.8270 ~~135~~16,~~937~~162.2529 Master Servicing Fees 57129.4738 ~~341~~0.7700 ~~665~~62.4142 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 ~~346.64~~ 1,~~741~~063.8554 ~~4,070~~164.2092 335.91 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 ~~193~~1,~~376~~147,724.1278 ~~942~~69,~~049~~699.9238 3346,~~037,090~~363.3337 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 45.~~598126~~744084 5.~~689688~~048203 5.~~585461~~357582

Filing Compare · MASTR ASSET SECURITIZATION TRUST 2004-1