8-K 1 mam04003_nov.txt NOVEMBER 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): November 26, 2004 MASTR ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2004-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-22 54-2147377 Pooling and Servicing Agreement) (Commission 54-2147378 (State or other File Number) 54-2147379 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 November 26, 2004 a distribution was made to holders of MASTR ADJUSTABLE RATE MORTGAGES TRUST, Mortgage Pass-Through Certificates, Series 2004-3 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 2004-3 Trust, relating to the November 26, 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 ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2004-3 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: 12/3/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-3 Trust, relating to the November 26, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 710/31/2004 Distribution Date: 811/2526/2004 MARM Series: 2004-3 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-A1 576433KM7 SEN 1.~~78865~~93637% 3432,~~344~~208,~~012~~907.97 51,~~191~~973.1860 1164,~~691,598~~709.0817 1-AX 576433KN5 SEN 0.93320% 0.00 2625,~~708~~047.1979 0.00 2-A1 576433KP0 SEN 2.~~43246~~37458% 5546,~~570~~802,~~988~~643.1983 ~~112~~92,~~645~~613.3087 21,~~900~~464,~~044~~839.2714 2-AX 576433KQ8 SEN 2.93490% 0.00 ~~135~~114,~~912~~467.7557 0.00 3-A1 576433KR6 SEN 4.~~18985~~18726% 1413,~~319~~539,~~240~~935.7086 4947,~~996~~246.2100 ~~283~~232,~~231~~552.7571 3-A2 576433KS4 SEN 4.~~50085~~49826% 9,~~546~~026,~~482~~928.3831 3533,~~806~~837.0688 ~~188~~155,~~827~~040.5337 3-A3 576433KT2 SEN 4.~~44885~~44626% 3836,~~185~~107,~~929~~713.5322 ~~141~~133,~~569~~786.5184 ~~755~~620,~~310~~161.1446 3-A4 576433KU9 SEN 3.~~88785~~88526% 1413,~~319~~539,~~240~~935.7086 4643,~~392~~838.5345 ~~283~~232,~~231~~552.7571 3-AX 576433KV7 SEN 0.97735% 0.00 6258,~~200~~815.7051 0.00 4-A1 576433KW5 SEN 3.~~61157~~56791% 3129,~~618~~203,~~166~~914.2124 9586,~~159~~830.4088 1900,~~064,686~~697.8958 4-A2 576433KX3 SEN 4.~~28357~~23991% 2120,~~972~~294,~~221~~499.2571 7871,~~432~~705.9978 ~~739~~625,~~876~~916.4333 4-AX 576433KY1 SEN 1.41728% 0.00 6358,~~293~~460.7384 0.00 5-A1 576433KZ8 SEN 3.~~94496~~94844% 4341,~~862~~575,~~548~~228.8333 ~~144~~136,~~196~~797.5169 ~~388~~522,~~822~~025.5501 5-A2 576433LA2 SEN 4.~~81296~~81644% 1,~~591~~508,~~217~~239.9597 6,~~382~~053.0562 1418,~~105~~937.4669 5-AX 576433LB0 SEN 0.86800% 0.00 3130,~~727~~072.2475 0.00 6-A1 576433LC8 SEN 3.~~98224~~96198% 7165,~~944~~645,~~356~~416.2793 ~~238~~216,~~749~~738.9317 ~~758~~965,~~829~~904.7614 6-AX 576433LD6 SEN 1.28840% 0.00 7770,~~244~~481.2630 0.00 7-A1 576433LE4 SEN 4.~~07069~~06003% 3129,~~883~~370,~~728~~459.7377 ~~108~~99,~~157~~370.2970 ~~862~~1,~~389~~566,472.5572 7-AX 576433LF1 SEN 1.11700% 0.00 2927,~~678~~339.4400 0.00 8-A1 576433LG9 SEN 3.~~45613~~42874% 1815,~~568~~789,~~790~~576.9958 5345,~~480~~115.0730 ~~771~~748,~~695~~495.0199 8-A2 576433LH7 SEN 2.~~48313~~45574% 3731,~~137~~579,~~581~~153.9816 7664,~~847~~625.7516 1,~~543~~496,~~390~~991.0198 8-A3 576433LJ3 SEN 2.~~62313~~59574% 4639,~~421~~473,~~977~~941.4845 ~~101~~85,~~475~~386.5874 1,~~929~~871,~~237~~239.5197 8-A4 576433LK0 SEN 3.~~13813~~11074% 2723,~~861~~691,~~648~~560.2112 7261,~~861~~415.1424 1,~~157~~123,~~894~~085.1707 8-AX 576433LL8 SEN 2.02002% 0.00 ~~218~~186,~~818~~067.8595 0.00 B-1 576433LP9 SUB 3.~~98970~~97705% 16,~~443~~422,~~863~~938.6082 54,~~671~~429.7907 67,~~977~~063.3194 B-1-X 576433LQ7 SUB 0.96850% 0.00 13,~~271~~254.5768 0.00 B-2 576433LR5 SUB 4.~~95820~~94555% 7,~~789~~779,~~146~~234.0033 32,~~183~~060.4851 3,~~305~~346.0206 B-3 576433LS3 SUB 4.~~95820~~94555% 4,~~327~~322,~~857~~350.9778 17,~~882~~813.0068 1,~~836~~859.3616 B-4 576433LT1 SUB 4.~~95820~~94555% 5,~~193~~186,~~429~~820.5794 21,~~458~~376.4041 2,~~203~~230.6399 B-5 576433LU8 SUB 4.~~95820~~94555% 2,~~885~~881,~~238~~567.6519 11,~~921~~875.3478 1,~~224~~239.2444 B-6 576433LV6 SUB 4.~~95820~~94555% 2,~~308~~305,~~040~~103.2426 9,~~536~~500.4501 ~~979~~991.3349 AR 576433LN4 SEN 2.~~57045~~56762% 0.00 0.00 0.00 ALR 576433LM6 SEN 2.~~57045~~56762% 0.00 0.00 0.00 Totals ~~538~~488,~~095~~256,~~708~~070.4063 2,~~219~~008,~~852~~398.6977 1512,~~349~~726,~~696~~353.7512

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 32,~~652~~044,~~414~~198.8980 1216,~~742,789~~682.2677 0.00 1-AX 0.00 0.00 2625,~~708~~047.1979 0.00 2-A1 0.00 5245,~~670~~337,~~943~~804.9169 31,~~012~~557,~~689~~453.5701 0.00 2-AX 0.00 0.00 ~~135~~114,~~912~~467.7557 0.00 3-A1 0.00 1413,~~036~~307,~~008~~383.9515 ~~333~~279,~~227~~798.9671 0.00 3-A2 0.00 98,~~357~~871,~~654~~887.8594 ~~224~~188,~~633~~878.5925 0.00 3-A3 0.00 3735,~~430~~487,~~619~~551.4076 ~~896~~753,~~879~~948.6530 0.00 3-A4 0.00 1413,~~036~~307,~~008~~383.9515 ~~329~~276,~~624~~391.2816 0.00 3-AX 0.00 0.00 6258,~~200~~815.7051 0.00 4-A1 0.00 3028,~~553~~303,~~479~~216.3266 1987,~~159,846~~528.2946 0.00 4-A2 0.00 2119,~~232~~668,~~344~~583.8238 ~~818~~697,~~309~~622.4211 0.00 4-AX 0.00 0.00 6358,~~293~~460.7384 0.00 5-A1 0.00 4341,~~473~~053,~~726~~203.2832 ~~533~~658,~~019~~822.0670 0.00 5-A2 0.00 1,~~577~~489,~~112~~302.4928 2024,~~487~~991.5131 0.00 5-AX 0.00 0.00 3130,~~727~~072.2475 0.00 6-A1 0.00 7164,~~185~~679,~~526~~512.5279 ~~997~~1,~~579~~182,642.6931 0.00 6-AX 0.00 0.00 7770,~~244~~481.2630 0.00 7-A1 0.00 3127,~~021~~803,~~339~~987.1905 ~~970~~1,~~546~~665,843.8442 0.00 7-AX 0.00 0.00 2927,~~678~~339.4400 0.00 8-A1 0.00 1715,~~797~~041,~~095~~080.9959 ~~825~~793,~~175~~611.0829 0.00 8-A2 0.00 3530,~~594~~082,~~191~~161.9718 1,~~620~~561,~~237~~617.7614 0.00 8-A3 0.00 4437,~~492~~602,~~739~~701.9648 21,~~030~~956,~~713~~626.0971 0.00 8-A4 0.00 2622,~~703~~568,~~754~~475.05 1,~~230~~184,~~755~~500.31 0.00 8-AX 0.00 0.00 ~~218~~186,~~818~~067.8595 0.00 B-1 0.00 16,~~436~~415,~~886~~874.2987 61,~~649~~493.1001 0.00 B-1-X 0.00 0.00 13,~~271~~254.5768 0.00 B-2 0.00 7,~~785~~775,~~840~~888.9827 35,~~488~~406.5057 0.00 B-3 0.00 4,~~326~~320,~~021~~491.6263 19,~~718~~672.3684 0.00 B-4 0.00 5,~~191~~184,~~225~~589.9495 23,~~662~~607.0340 0.00 B-5 0.00 2,~~884~~880,~~014~~327.4175 13,~~145~~115.5822 0.00 B-6 0.00 2,~~307~~304,~~060~~111.9178 10,~~515~~491.7850 0.00 AR 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 Totals 0.00 ~~522~~475,~~746~~529,~~011~~717.6952 1714,~~569~~734,~~549~~751.4489 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-A1 35,660,000.00 3432,~~344~~208,~~012~~907.97 2,~~468~~372.8288 1162,~~689,129~~336.2629 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 61,892,000.00 5546,~~570~~802,~~988~~643.1983 1513,~~975~~064.2363 21,~~884~~451,~~069~~774.0451 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 14,827,000.00 1413,~~319~~539,~~240~~935.7086 6,~~942~~893.3694 ~~276~~225,~~289~~658.3977 0.00 0.00 3-A2 9,885,000.00 9,~~546~~026,~~482~~928.3831 4,~~628~~596.3911 ~~184~~150,~~199~~444.1425 0.00 0.00 3-A3 39,540,000.00 3836,~~185~~107,~~929~~713.5322 18,~~513~~384.5845 ~~736~~601,~~796~~777.5601 0.00 0.00 3-A4 14,827,000.00 1413,~~319~~539,~~240~~935.7086 6,~~942~~893.3694 ~~276~~225,~~289~~658.3977 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 35,047,000.00 3129,~~618~~203,~~166~~914.2124 13,~~027~~434.9249 1887,~~051,658~~263.9709 0.00 0.00 4-A2 24,355,000.00 2120,~~972~~294,~~221~~499.2571 9,~~053~~335.4195 ~~730~~616,~~823~~580.0238 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 47,633,000.00 4341,~~862~~575,~~548~~228.8333 1514,~~524~~812.3461 ~~373~~507,~~298~~212.2140 0.00 0.00 5-A2 1,728,000.00 1,~~591~~508,~~217~~239.9597 ~~563~~537.1836 1318,~~542~~400.2833 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 81,256,000.00 7165,~~944~~645,~~356~~416.2793 3733,~~100~~966.3193 ~~721~~931,~~729~~937.4521 0.00 0.00 6-AX 0.00 0.00 0.00 0.00 0.00 0.00 7-A1 34,031,000.00 3129,~~883~~370,~~728~~459.7377 2421,~~708~~166.8270 ~~837~~1,~~680~~545,306.7302 0.00 0.00 7-AX 0.00 0.00 0.00 0.00 0.00 0.00 8-A1 19,750,000.00 1815,~~568~~789,~~790~~576.9958 86,~~033~~880.2205 ~~763~~741,~~661~~615.7894 0.00 0.00 8-A2 39,500,000.00 3731,~~137~~579,~~581~~153.98 16 13,~~066~~760.4411 1,~~527~~483,~~323~~231.5787 0.00 0.00 8-A3 49,375,000.00 4639,~~421~~473,~~977~~941.4845 2017,~~083~~200.0513 1,~~909~~854,~~154~~039.4684 0.00 0.00 8-A4 29,634,000.00 2723,~~861~~691,~~648~~560.21 12 10,~~053~~323.4922 1,~~145~~112,~~840~~761.6785 0.00 0.00 8-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 16,471,000.00 16,~~443~~422,~~863~~938.6082 67,~~977~~063.3194 0.00 0.00 0.00 B-1-X 0.00 0.00 0.00 0.00 0.00 0.00 B-2 7,802,000.00 7,~~789~~779,~~146~~234.0033 3,~~305~~346.0206 0.00 0.00 0.00 B-3 4,335,000.00 4,~~327~~322,~~857~~350.9778 1,~~836~~859.3616 0.00 0.00 0.00 B-4 5,202,000.00 5,~~193~~186,~~429~~820.5794 2,~~203~~230.6399 0.00 0.00 0.00 B-5 2,890,000.00 2,~~885~~881,~~238~~567.6519 1,~~224~~239.2444 0.00 0.00 0.00 B-6 2,311,849.07 2,~~308~~305,~~040~~103.2426 ~~979~~991.3349 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 577,951,949.07 ~~538~~488,~~095~~256,~~708~~070.4063 ~~228,~~210,354.8158 1512,~~121~~515,~~485~~998.9253 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-A1 1164,~~691,598~~709.0817 32,~~652~~044,~~414~~198.8980 0.~~91565942~~89860344 1164,~~691,598~~709.0817 1-AX 0.00 0.00 0.00000000 0.00 2-A1 21,~~900~~464,~~044~~839.2714 5245,~~670~~337,~~943~~804.9169 0.~~85101376~~73253094 21,~~900~~464,~~044~~839.2714 2-AX 0.00 0.00 0.00000000 0.00 3-A1 ~~283~~232,~~231~~552.7571 1413,~~036~~307,~~008~~383.9515 0.~~94665198~~89751016 ~~283~~232,~~231~~552.7571 3-A2 ~~188~~155,~~827~~040.5337 98,~~357~~871,~~654~~887.8594 0.~~94665198~~89751016 ~~188~~155,~~827~~040.5337 3-A3 ~~755~~620,~~310~~161.1446 3735,~~430~~487,~~619~~551.4076 0.~~94665198~~89751016 ~~755~~620,~~310~~161.1446 3-A4 ~~283~~232,~~231~~552.7571 1413,~~036~~307,~~008~~383.9515 0.~~94665198~~89751016 ~~283~~232,~~231~~552.7571 3-AX 0.00 0.00 0.00000000 0.00 4-A1 1900,~~064,686~~697.8958 3028,~~553~~303,~~479~~216.3266 0.~~87178587~~80757887 1900,~~064,686~~697.8958 4-A2 ~~739~~625,~~876~~916.4333 2119,~~232~~668,~~344~~583.8238 0.~~87178587~~80757887 ~~739~~625,~~876~~916.4333 4-AX 0.00 0.00 0.00000000 0.00 5-A1 ~~388~~522,~~822~~025.5501 4341,~~473~~053,~~726~~203.2832 0.~~91268084~~86186474 ~~388~~522,~~822~~025.5501 5-A2 1418,~~105~~937.4669 1,~~577~~489,~~112~~302.4928 0.~~91268084~~86186475 1418,~~105~~937.4669 5-AX 0.00 0.00 0.00000000 0.00 6-A1 ~~758~~965,~~829~~904.7614 7164,~~185~~679,~~526~~512.5279 0.~~87606486~~79599676 ~~758~~965,~~829~~904.7614 6-AX 0.00 0.00 0.00000000 0.00 7-A1 ~~862~~1,~~389~~566,472.5572 3127,~~021~~803,~~339~~987.1905 0.~~91156120~~81701940 ~~862~~1,~~389~~566,472.5572 7-AX 0.00 0.00 0.00000000 0.00 8-A1 ~~771~~748,~~695~~495.0199 1715,~~797~~041,~~095~~080.9959 0.~~90111878~~76157370 ~~771~~748,~~695~~495.0199 8-A2 1,~~543~~496,~~390~~991.0198 3530,~~594~~082,~~191~~161.9718 0.~~90111878~~76157370 1,~~543~~496,~~390~~991.0198 8-A3 1,~~929~~871,~~237~~239.5197 4437,~~492~~602,~~739~~701.9648 0.~~90111878~~76157370 1,~~929~~871,~~237~~239.5197 8-A4 1,~~157~~123,~~894~~085.1707 2622,~~703~~568,~~754~~475.05 0.~~90111878~~76157370 1,~~157~~123,~~894~~085.1707 8-AX 0.00 0.00 0.00000000 0.00 B-1 67,~~977~~063.3194 16,~~436~~415,~~886~~874.2987 0.~~99792886~~99665320 67,~~977~~063.3194 B-1-X 0.00 0.00 0.00000000 0.00 B-2 3,~~305~~346.0206 7,~~785~~775,~~840~~888.9827 0.~~99792886~~99665320 3,~~305~~346.0206 B-3 1,~~836~~859.3616 4,~~326~~320,~~021~~491.6263 0.~~99792886~~99665320 1,~~836~~859.3616 B-4 2,~~203~~230.6399 5,~~191~~184,~~225~~589.9495 0.~~99792886~~99665320 2,~~203~~230.6399 B-5 1,~~224~~239.2444 2,~~884~~880,~~014~~327.4175 0.~~99792886~~99665320 1,~~224~~239.2444 B-6 ~~979~~991.3349 2,~~307~~304,~~060~~111.9178 0.~~99792886~~99665320 ~~979~~991.3349 AR 0.00 0.00 0.00000000 0.00 ALR 0.00 0.00 0.00000000 0.00 Totals 1512,~~349~~726,~~696~~353.7512 ~~522~~475,~~746~~529,~~011~~717.6952 0.~~90448006~~82278417 1512,~~349~~726,~~696~~353.7512

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 35,660,000.00 ~~963~~903.~~09626949~~22232109 0.~~06923219~~06654178 474.~~36761806~~55233567 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 61,892,000.00 ~~897~~756.~~87029325~~19860127 0.~~25811462~~21108754 4623.~~59841401~~45657775 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 14,827,000.00 ~~965~~913.~~75441424~~19456802 0.~~46822419~~46495852 1815.~~63420719~~21944898 0.00000000 3-A2 9,885,000.00 ~~965~~913.~~75441376~~19456854 0.~~46822357~~46495802 1815.~~63420738~~21944866 0.00000000 3-A3 39,540,000.00 ~~965~~913.~~75441401~~19456803 0.~~46822408~~46495827 1815.~~63420738~~21944891 0.00000000 3-A4 14,827,000.00 ~~965~~913.~~75441424~~19456802 0.~~46822419~~46495852 1815.~~63420719~~21944898 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 35,047,000.00 ~~902~~833.~~16469912~~27857563 0.~~37172711~~38332782 3025.~~00710389~~31637772 0.00000000 4-A2 24,355,000.00 ~~902~~833.~~16469924~~27857565 0.~~37172696~~38332786 3025.~~00710409~~31637775 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 47,633,000.00 ~~920~~872.~~84371822~~82405748 0.~~32591565~~31097369 710.~~83696618~~64834044 0.00000000 5-A2 1,728,000.00 ~~920~~872.~~84372106~~82405671 0.~~32591435~~31097222 710.~~83696759~~64833912 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 81,256,000.00 ~~885~~807.~~40361659~~88393386 0.~~45658548~~41802365 811.~~88216809~~46914948 0.00000000 6-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A1 34,031,000.00 ~~936~~863.~~90249273~~05015339 0.~~72606800~~62198290 2445.~~61522524~~40877494 0.00000000 7-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 8-A1 19,750,000.00 ~~940~~799.~~19194886~~47223190 0.~~40674532~~34835696 3837.~~66641924~~55017418 0.00000000 8-A2 39,500,000.00 ~~940~~799.~~19194886~~47223190 0.~~40674532~~34835722 3837.~~66641949~~55017392 0.00000000 8-A3 49,375,000.00 ~~940~~799.~~19194896~~47223190 0.~~40674532~~34835706 3837.~~66641944~~55017397 0.00000000 8-A4 29,634,000.00 ~~940~~799.~~19194878~~47223190 0.~~40674529~~34835729 3837.~~66641932~~55017379 0.00000000 8-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 16,471,000.00 ~~998~~997.~~35247405~~08207273 0.~~42361180~~42887135 0.00000000 0.00000000 B-1-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-2 7,802,000.00 ~~998~~997.~~35247372~~08207255 0.~~42361189~~42887208 0.00000000 0.00000000 B-3 4,335,000.00 ~~998~~997.~~35247290~~08207151 0.~~42361246~~42887197 0.00000000 0.00000000 B-4 5,202,000.00 ~~998~~997.~~35247405~~08207228 0.~~42361207~~42887159 0.00000000 0.00000000 B-5 2,890,000.00 ~~998~~997.~~35247405~~08207266 0.~~42361246~~42887197 0.00000000 0.00000000 B-6 2,311,849.07 ~~998~~997.~~35247463~~08207163 0.~~42361329~~42887315 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ALR 50.00 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-A1 0.00000000 474.~~43685025~~61887745 ~~915~~898.~~65941924~~60344363 0.~~91565942~~89860344 474.~~43685025~~61887745 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 4623.~~85652863~~66766529 ~~851~~732.~~01376446~~53093599 0.~~85101376~~73253094 4623.~~85652863~~66766529 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 1915.~~10243138~~68440750 ~~946~~897.~~65198287~~51016052 0.~~94665198~~89751016 1915.~~10243138~~68440750 3-A2 0.00000000 1915.~~10243096~~68440769 ~~946~~897.~~65198280~~51016085 0.~~94665198~~89751016 1915.~~10243096~~68440769 3-A3 0.00000000 1915.~~10243146~~68440718 ~~946~~897.~~65198280~~51016085 0.~~94665198~~89751016 1915.~~10243146~~68440718 3-A4 0.00000000 1915.~~10243138~~68440750 ~~946~~897.~~65198287~~51016052 0.~~94665198~~89751016 1915.~~10243138~~68440750 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 3025.~~37883100~~69970554 ~~871~~807.~~78586812~~57887009 0.~~87178587~~80757887 3025.~~37883100~~69970554 4-A2 0.00000000 3025.~~37883104~~69970560 ~~871~~807.~~78586820~~57887005 0.~~87178587~~80757887 3025.~~37883104~~69970560 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 810.~~16288183~~95931413 ~~912~~861.~~68083639~~86474335 0.~~91268084~~86186474 810.~~16288183~~95931413 5-A2 0.00000000 810.~~16288194~~95931134 ~~912~~861.~~68083912~~86474537 0.~~91268084~~86186475 810.~~16288194~~95931134 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 911.~~33875357~~88717313 ~~876~~795.~~06486315~~99676073 0.~~87606486~~79599676 911.~~33875357~~88717313 6-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A1 0.00000000 2546.~~34129323~~03075784 ~~911~~817.~~56119979~~01939555 0.~~91156120~~81701940 2546.~~34129323~~03075784 7-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8-A1 0.00000000 3937.~~07316506~~89853114 ~~901~~761.~~11878430~~57370076 0.~~90111878~~76157370 3937.~~07316506~~89853114 8-A2 0.00000000 3937.~~07316481~~89853114 ~~901~~761.~~11878405~~57370076 0.~~90111878~~76157370 3937.~~07316481~~89853114 8-A3 0.00000000 3937.~~07316476~~89853104 ~~901~~761.~~11878400~~57370086 0.~~90111878~~76157370 3937.~~07316476~~89853104 8-A4 0.00000000 3937.~~07316495~~89853108 ~~901~~761.~~11878417~~57370082 0.~~90111878~~76157370 3937.~~07316495~~89853108 8-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~42361180~~42887135 ~~997~~996.~~92886224~~65320078 0.~~99792886~~99665320 0.~~42361180~~42887135 B-1-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-2 0.00000000 0.~~42361189~~42887208 ~~997~~996.~~92886183~~65320046 0.~~99792886~~99665320 0.~~42361189~~42887208 B-3 0.00000000 0.~~42361246~~42887197 ~~997~~996.~~92886275~~65320185 0.~~99792886~~99665320 0.~~42361246~~42887197 B-4 0.00000000 0.~~42361207~~42887159 ~~997~~996.~~92886198~~65320069 0.~~99792886~~99665320 0.~~42361207~~42887159 B-5 0.00000000 0.~~42361246~~42887197 ~~997~~996.~~92886159~~65320069 0.~~99792886~~99665320 0.~~42361246~~42887197 B-6 0.00000000 0.~~42361329~~42887315 ~~997~~996.~~92886133~~65320280 0.~~99792886~~99665320 0.~~42361329~~42887315 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 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-A1 35,660,000.00 1.~~78865~~93637% 3432,~~344~~208,~~012~~907.97 51,~~191~~973.1860 0.00 0.00 1-AX 0.00 0.93320% 3432,~~344~~208,~~012~~907.97 2625,~~708~~047.1979 0.00 0.00 2-A1 61,892,000.00 2.~~43246~~37458% 5546,~~570~~802,~~988~~643.1983 ~~112~~92,~~645~~613.3087 0.00 0.00 2-AX 0.00 2.93490% 5546,~~570~~802,~~988~~643.1983 ~~135~~114,~~912~~467.7457 0.00 0.00 3-A1 14,827,000.00 4.~~18985~~18726% 1413,~~319~~539,~~240~~935.7086 4947,~~996~~246.2100 0.00 0.00 3-A2 9,885,000.00 4.~~50085~~49826% 9,~~546~~026,~~482~~928.3831 3533,~~806~~837.0688 0.00 0.00 3-A3 39,540,000.00 4.~~44885~~44626% 3836,~~185~~107,~~929~~713.5322 ~~141~~133,~~569~~786.5184 0.00 0.00 3-A4 14,827,000.00 3.~~88785~~88526% 1413,~~319~~539,~~240~~935.7086 4643,~~392~~838.5345 0.00 0.00 3-AX 0.00 0.97735% 7672,~~370~~214,~~893~~513.3125 6258,~~200~~815.7051 0.00 0.00 4-A1 35,047,000.00 3.~~61157~~56791% 3129,~~618~~203,~~166~~914.2124 9586,~~159~~830.4088 0.00 0.00 4-A2 24,355,000.00 4.~~28357~~23991% 2120,~~972~~294,~~221~~499.2571 7871,~~432~~705.9978 0.00 0.00 4-AX 0.00 1.41728% 5349,~~590~~498,~~387~~413.4795 6358,~~293~~460.7384 0.00 0.00 5-A1 47,633,000.00 3.~~94496~~94844% 4341,~~862~~575,~~548~~228.8333 ~~144~~136,~~196~~797.5169 0.00 0.00 5-A2 1,728,000.00 4.~~81296~~81644% 1,~~591~~508,~~217~~239.9597 6,~~382~~053.0562 0.00 0.00 5-AX 0.00 0.86800% 4341,~~862~~575,~~548~~228.8333 3130,~~727~~072.2475 0.00 0.00 6-A1 81,256,000.00 3.~~98224~~96198% 7165,~~944~~645,~~356~~416.2793 ~~238~~216,~~749~~738.9317 0.00 0.00 6-AX 0.00 1.28840% 7165,~~944~~645,~~356~~416.2793 7770,~~244~~481.2630 0.00 0.00 7-A1 34,031,000.00 4.~~07069~~06003% 3129,~~883~~370,~~728~~459.7377 ~~108~~99,~~157~~370.2969 0.00 0.00 7-AX 0.00 1.11700% 3129,~~883~~370,~~728~~459.7377 2927,~~678~~339.4400 0.00 0.00 8-A1 19,750,000.00 3.~~45613~~42874% 1815,~~568~~789,~~790~~576.9958 5345,~~480~~115.0730 0.00 0.00 8-A2 39,500,000.00 2.~~48313~~45574% 3731,~~137~~579,~~581~~153.9816 7664,~~847~~625.7516 0.00 0.00 8-A3 49,375,000.00 2.~~62313~~59574% 4639,~~421~~473,~~977~~941.4845 ~~101~~85,~~475~~386.5874 0.00 0.00 8-A4 29,634,000.00 3.~~13813~~11074% 2723,~~861~~691,~~648~~560.2112 7261,~~861~~415.1424 0.00 0.00 8-AX 0.00 2.02002% ~~129~~110,~~989~~534,~~998~~231.6731 ~~218~~186,~~818~~067.8495 0.00 0.00 B-1 16,471,000.00 3.~~98970~~97705% 16,~~443~~422,~~863~~938.6082 54,~~671~~429.7907 0.00 0.00 B-1-X 0.00 0.96850% 16,~~443~~422,~~863~~938.6082 13,~~271~~254.5768 0.00 0.00 B-2 7,802,000.00 4.~~95820~~94555% 7,~~789~~779,~~146~~234.0033 32,~~183~~060.4851 0.00 0.00 B-3 4,335,000.00 4.~~95820~~94555% 4,~~327~~322,~~857~~350.9778 17,~~882~~813.0068 0.00 0.00 B-4 5,202,000.00 4.~~95820~~94555% 5,~~193~~186,~~429~~820.5794 21,~~458~~376.4041 0.00 0.00 B-5 2,890,000.00 4.~~95820~~94555% 2,~~885~~881,~~238~~567.6519 11,~~921~~875.3478 0.00 0.00 B-6 2,311,849.07 4.~~95820~~94555% 2,~~308~~305,~~040~~103.2426 9,~~536~~500.4501 0.00 0.00 AR 50.00 2.~~57045~~56762% 0.00 0.00 0.00 0.00 ALR 50.00 2.~~57045~~56762% 0.00 0.00 0.00 0.00 Totals 577,951,949.07 2,~~219~~008,~~852~~398.6776 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-A1 0.00 0.00 51,~~191~~973.1860 0.00 32,~~652~~044,~~414~~198.8980 1-AX 0.00 0.00 2625,~~708~~047.1979 0.00 32,~~652~~044,~~414~~198.8980 2-A1 0.00 0.00 ~~112~~92,~~645~~613.3087 0.00 5245,~~670~~337,~~943~~804.9169 2-AX 0.00 0.00 ~~135~~114,~~912~~467.7557 0.00 5245,~~670~~337,~~943~~804.9169 3-A1 0.00 0.00 4947,~~996~~246.2100 0.00 1413,~~036~~307,~~008~~383.9515 3-A2 0.00 0.00 3533,~~806~~837.0688 0.00 98,~~357~~871,~~654~~887.8594 3-A3 0.00 0.00 ~~141~~133,~~569~~786.5184 0.00 3735,~~430~~487,~~619~~551.4076 3-A4 0.00 0.00 4643,~~392~~838.5345 0.00 1413,~~036~~307,~~008~~383.9515 3-AX 0.00 0.00 6258,~~200~~815.7051 0.00 7470,~~860~~974,~~292~~206.1400 4-A1 0.00 0.00 9586,~~159~~830.4088 0.00 3028,~~553~~303,~~479~~216.3266 4-A2 0.00 0.00 7871,~~432~~705.9978 0.00 2119,~~232~~668,~~344~~583.8238 4-AX 0.00 0.00 6358,~~293~~460.7384 0.00 5147,~~785~~971,~~824~~800.1405 5-A1 0.00 0.00 ~~144~~136,~~196~~797.5169 0.00 4341,~~473~~053,~~726~~203.2832 5-A2 0.00 0.00 6,~~382~~053.0562 0.00 1,~~577~~489,~~112~~302.4928 5-AX 0.00 0.00 3130,~~727~~072.2475 0.00 4341,~~473~~053,~~726~~203.2832 6-A1 0.00 0.00 ~~238~~216,~~749~~738.9317 0.00 7164,~~185~~679,~~526~~512.5279 6-AX 0.00 0.00 7770,~~244~~481.2630 0.00 7164,~~185~~679,~~526~~512.5279 7-A1 0.00 0.00 ~~108~~99,~~157~~370.2970 0.00 3127,~~021~~803,~~339~~987.1905 7-AX 0.00 0.00 2927,~~678~~339.4400 0.00 3127,~~021~~803,~~339~~987.1905 8-A1 0.00 0.00 5345,~~480~~115.0730 0.00 1715,~~797~~041,~~095~~080.9959 8-A2 0.00 0.00 7664,~~847~~625.7516 0.00 3530,~~594~~082,~~191~~161.9718 8-A3 0.00 0.00 ~~101~~85,~~475~~386.5874 0.00 4437,~~492~~602,~~739~~701.9648 8-A4 0.00 0.00 7261,~~861~~415.1424 0.00 2622,~~703~~568,~~754~~475.05 8-AX 0.00 0.00 ~~218~~186,~~818~~067.8595 0.00 ~~124~~105,~~587~~294,~~781~~418.9730 B-1 0.00 0.00 54,~~671~~429.7907 0.00 16,~~436~~415,~~886~~874.2987 B-1-X 0.00 0.00 13,~~271~~254.5768 0.00 16,~~436~~415,~~886~~874.2987 B-2 0.00 0.00 32,~~183~~060.4851 0.00 7,~~785~~775,~~840~~888.9827 B-3 0.00 0.00 17,~~882~~813.0068 0.00 4,~~326~~320,~~021~~491.6263 B-4 0.00 0.00 21,~~458~~376.4041 0.00 5,~~191~~184,~~225~~589.9495 B-5 0.00 0.00 11,~~921~~875.3478 0.00 2,~~884~~880,~~014~~327.4175 B-6 0.00 0.00 9,~~536~~500.4501 0.00 2,~~307~~304,~~060~~111.9178 AR 0.00 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~219~~008,~~852~~398.6977 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-A1 35,660,000.00 1.~~78865~~93637% ~~963~~903.~~09626949~~22232109 1.~~43553505~~45747616 0.00000000 0.00000000 1-AX 0.00 0.93320% ~~963~~903.~~09626949~~22232109 0.~~74896775~~70240578 0.00000000 0.00000000 2-A1 61,892,000.00 2.~~43246~~37458% ~~897~~756.~~87029325~~19860127 1.~~82003005~~49637869 0.00000000 0.00000000 2-AX 0.00 2.93490% ~~897~~756.~~87029325~~19860127 21.~~19596620~~84947279 0.00000000 0.00000000 3-A1 14,827,000.00 4.~~18985~~18726% ~~965~~913.~~75441424~~19456802 3.~~37197073~~18648412 0.00000000 0.00000000 3-A2 9,885,000.00 4.~~50085~~49826% ~~965~~913.~~75441376~~19456854 3.~~62226201~~42315427 0.00000000 0.00000000 3-A3 39,540,000.00 4.~~44885~~44626% ~~965~~913.~~75441401~~19456803 3.~~58041249~~38358220 0.00000000 0.00000000 3-A4 14,827,000.00 3.~~88785~~88526% ~~965~~913.~~75441424~~19456802 32.~~12892224~~95666352 0.00000000 0.00000000 3-AX 0.00 0.97735% ~~965~~913.~~75441407~~19456809 0.~~78656407~~74375637 0.00000000 0.00000000 4-A1 35,047,000.00 3.~~61157~~56791% ~~902~~833.~~16469912~~27857563 2.~~71519388~~47755528 0.00000000 0.00000000 4-A2 24,355,000.00 4.~~28357~~23991% ~~902~~833.~~16469924~~27857565 32.~~22040608~~94419134 0.00000000 0.00000000 4-AX 0.00 1.41728% ~~902~~833.~~16469934~~27857564 10.~~06551513~~98415609 0.00000000 0.00000000 5-A1 47,633,000.00 3.~~94496~~94844% ~~920~~872.~~84371822~~82405748 32.~~02723973~~87191002 0.00000000 0.00000000 5-A2 1,728,000.00 4.~~81296~~81644% ~~920~~872.~~84372106~~82405671 3.~~69331597~~50325231 0.00000000 0.00000000 5-AX 0.00 0.86800% ~~920~~872.~~84371822~~82405748 0.~~66607688~~63134277 0.00000000 0.00000000 6-A1 81,256,000.00 3.~~98224~~96198% ~~885~~807.~~40361659~~88393386 2.~~93824370~~66734973 0.00000000 0.00000000 6-AX 0.00 1.28840% ~~885~~807.~~40361659~~88393386 0.~~95062838~~86739810 0.00000000 0.00000000 7-A1 34,031,000.00 4.~~07069~~06003% ~~936~~863.~~90249273~~05015339 32.~~17819900~~92000500 0.00000000 0.00000000 7-AX 0.00 1.11700% ~~936~~863.~~90249273~~05015339 0.~~87210014~~80335576 0.00000000 0.00000000 8-A1 19,750,000.00 3.~~45613~~42874% ~~940~~799.~~19194886~~47223190 2.~~70785165~~28431899 0.00000000 0.00000000 8-A2 39,500,000.00 2.~~48313~~45574% ~~940~~799.~~19194886~~47223190 1.~~94551266~~63608000 0.00000000 0.00000000 8-A3 49,375,000.00 2.~~62313~~59574% ~~940~~799.~~19194896~~47223190 21.~~05520162~~72935170 0.00000000 0.00000000 8-A4 29,634,000.00 3.~~13813~~11074% ~~940~~799.~~19194878~~47223190 2.~~45870082~~07245866 0.00000000 0.00000000 8-AX 0.00 2.02002% ~~940~~799.~~19194895~~47223190 1.~~58267339~~34579268 0.00000000 0.00000000 B-1 16,471,000.00 3.~~98970~~97705% ~~998~~997.~~35247405~~08207273 3.~~31927570~~30453949 0.00000000 0.00000000 B-1-X 0.00 0.96850% ~~998~~997.~~35247405~~08207273 0.~~80575375~~80472831 0.00000000 0.00000000 B-2 7,802,000.00 4.~~95820~~94555% ~~998~~997.~~35247372~~08207255 4.~~12502948~~10926814 0.00000000 0.00000000 B-3 4,335,000.00 4.~~95820~~94555% ~~998~~997.~~35247290~~08207151 4.~~12502884~~10926874 0.00000000 0.00000000 B-4 5,202,000.00 4.~~95820~~94555% ~~998~~997.~~35247405~~08207228 4.~~12502884~~10926759 0.00000000 0.00000000 B-5 2,890,000.00 4.~~95820~~94555% ~~998~~997.~~35247405~~08207266 4.~~12503114~~10926644 0.00000000 0.00000000 B-6 2,311,849.07 4.~~95820~~94555% ~~998~~997.~~35247463~~08207163 4.~~12503140~~10926912 0.00000000 0.00000000 AR 50.00 2.~~57045~~56762% 0.00000000 0.00000000 0.00000000 0.00000000 ALR 50.00 2.~~57045~~56762% 0.00000000 0.00000000 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-A1 0.00000000 0.00000000 1.~~43553505~~45747616 0.00000000 ~~915~~898.~~65941924~~60344363 1-AX 0.00000000 0.00000000 0.~~74896775~~70240578 0.00000000 ~~915~~898.~~65941924~~60344363 2-A1 0.00000000 0.00000000 1.~~82003005~~49637869 0.00000000 ~~851~~732.~~01376446~~53093599 2-AX 0.00000000 0.00000000 21.~~19596636~~84947279 0.00000000 ~~851~~732.~~01376446~~53093599 3-A1 0.00000000 0.00000000 3.~~37197073~~18648412 0.00000000 ~~946~~897.~~65198287~~51016052 3-A2 0.00000000 0.00000000 3.~~62226201~~42315427 0.00000000 ~~946~~897.~~65198280~~51016085 3-A3 0.00000000 0.00000000 3.~~58041249~~38358220 0.00000000 ~~946~~897.~~65198280~~51016085 3-A4 0.00000000 0.00000000 32.~~12892224~~95666352 0.00000000 ~~946~~897.~~65198287~~51016052 3-AX 0.00000000 0.00000000 0.~~78656407~~74375637 0.00000000 ~~946~~897.~~65198270~~51016073 4-A1 0.00000000 0.00000000 2.~~71519388~~47755528 0.00000000 ~~871~~807.~~78586812~~57887009 4-A2 0.00000000 0.00000000 32.~~22040608~~94419134 0.00000000 ~~871~~807.~~78586820~~57887005 4-AX 0.00000000 0.00000000 10.~~06551513~~98415609 0.00000000 ~~871~~807.~~78586815~~57887024 5-A1 0.00000000 0.00000000 32.~~02723973~~87191002 0.00000000 ~~912~~861.~~68083639~~86474335 5-A2 0.00000000 0.00000000 3.~~69331597~~50325231 0.00000000 ~~912~~861.~~68083912~~86474537 5-AX 0.00000000 0.00000000 0.~~66607688~~63134277 0.00000000 ~~912~~861.~~68083639~~86474335 6-A1 0.00000000 0.00000000 2.~~93824370~~66734973 0.00000000 ~~876~~795.~~06486315~~99676073 6-AX 0.00000000 0.00000000 0.~~95062838~~86739810 0.00000000 ~~876~~795.~~06486315~~99676073 7-A1 0.00000000 0.00000000 32.~~17819900~~92000529 0.00000000 ~~911~~817.~~56119979~~01939555 7-AX 0.00000000 0.00000000 0.~~87210014~~80335576 0.00000000 ~~911~~817.~~56119979~~01939555 8-A1 0.00000000 0.00000000 2.~~70785165~~28431899 0.00000000 ~~901~~761.~~11878430~~57370076 8-A2 0.00000000 0.00000000 1.~~94551266~~63608000 0.00000000 ~~901~~761.~~11878405~~57370076 8-A3 0.00000000 0.00000000 21.~~05520162~~72935170 0.00000000 ~~901~~761.~~11878400~~57370086 8-A4 0.00000000 0.00000000 2.~~45870082~~07245866 0.00000000 ~~901~~761.~~11878417~~57370082 8-AX 0.00000000 0.00000000 1.~~58267346~~34579268 0.00000000 ~~901~~761.~~11878409~~57370081 B-1 0.00000000 0.00000000 3.~~31927570~~30453949 0.00000000 ~~997~~996.~~92886224~~65320078 B-1-X 0.00000000 0.00000000 0.~~80575375~~80472831 0.00000000 ~~997~~996.~~92886224~~65320078 B-2 0.00000000 0.00000000 4.~~12502948~~10926814 0.00000000 ~~997~~996.~~92886183~~65320046 B-3 0.00000000 0.00000000 4.~~12502884~~10926874 0.00000000 ~~997~~996.~~92886275~~65320185 B-4 0.00000000 0.00000000 4.~~12502884~~10926759 0.00000000 ~~997~~996.~~92886198~~65320069 B-5 0.00000000 0.00000000 4.~~12503114~~10926644 0.00000000 ~~997~~996.~~92886159~~65320069 B-6 0.00000000 0.00000000 4.~~12503140~~10926912 0.00000000 ~~997~~996.~~92886133~~65320280 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 3-AX-1 0.97735% 1413,~~319~~539,~~240~~935.7086 1413,~~036~~307,~~008~~383.9515 0.00 0.00 9489.~~66519829~~75101605% 3-AX-2 0.97735% 9,~~546~~026,~~482~~928.3831 98,~~357~~871,~~654~~887.8594 0.00 0.00 9489.~~66519828~~75101608% 3-AX-3 0.97735% 3836,~~185~~107,~~929~~713.5322 3735,~~430~~487,~~619~~551.4076 0.00 0.00 9489.~~66519828~~75101608% 3-AX-4 0.97735% 1413,~~319~~539,~~240~~935.7086 1413,~~036~~307,~~008~~383.9515 0.00 0.00 9489.~~66519829~~75101605% 4-AX-1 1.41728% 3129,~~618~~203,~~166~~914.2124 3028,~~553~~303,~~479~~216.3266 0.00 0.00 8780.~~17858681~~75788701% 4-AX-2 1.41728% 2120,~~972~~294,~~221~~499.2571 2119,~~232~~668,~~344~~583.8238 0.00 0.00 8780.~~17858682~~75788700% 8-AX-1 2.02002% 1815,~~568~~789,~~790~~576.9958 1715,~~797~~041,~~095~~080.9959 0.00 0.00 9076.~~11187843~~15737008% 8-AX-2 2.02002% 3731,~~137~~579,~~581~~153.9816 3530,~~594~~082,~~191~~161.9718 0.00 0.00 9076.~~11187841~~15737008% 8-AX-3 2.02002% 4639,~~421~~473,~~977~~941.4845 4437,~~492~~602,~~739~~701.9648 0.00 0.00 9076.~~11187840~~15737009% 8-AX-4 2.02002% 2723,~~861~~691,~~648~~560.2112 2622,~~703~~568,~~754~~475.05 0.00 0.00 9076.~~11187842~~15737008%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1714,~~688~~830,~~099~~081.1599 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2737,~~404~~529.5682 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1714,~~715~~867,~~503~~611.7181 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~145~~132,~~954~~859.2792 Payment of Interest and Principal 1714,~~569~~734,~~549~~751.4489 Total Withdrawals (Pool Distribution Amount) 1714,~~715~~867,~~503~~611.7181 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~145~~131,~~954~~413.2704 LPMI 01,347.0039 WMMSC Fee 099.0049 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~145~~132,~~954~~859.2792

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 1618 01 0 0 1619 4,~~113~~804,~~980~~012.0553 0494,845.0062 0.00 0.00 45,~~113~~298,~~980~~858.0515 60 Days 14 0 0 0 14 ~~208~~1,~~949~~605,493.9916 0.00 0.00 0.00 ~~208~~1,~~949~~605,493.9916 90 Days 1 0 0 1 0 1 ~~369,314.46~~ 0.00 0.00 130,445.47 0.00 ~~369~~130,~~314~~445.4647 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 1 0 0 0 1 ~~687,378.04~~ 0.00 368,948.91 0.00 0.00 ~~687~~368,~~378~~948.0491 180+ Days 0 01 0 0 01 0.00 0687,378.0004 0.00 0.00 0687,378.0004 Totals 1922 03 01 0 1926 56,~~379~~409,~~622~~505.5469 01,551,172.0057 0130,445.0047 0.00 58,~~379~~091,~~622~~123.5473 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 01.~~941176~~160542% 0.~~000000~~064475% 0.000000% 0.000000% 01.~~941176~~225016% 01.~~786738~~009888% 0.~~000000~~104025% 0.000000% 0.000000% 01.~~786738~~113913% 60 Days 0.~~058824~~257898% 0.000000% 0.000000% 0.000000% 0.~~058824~~257898% 0.~~039959~~337503% 0.000000% 0.000000% 0.000000% 0.~~039959~~337503% 90 Days 0.~~058824~~000000% 0.000000% 0.~~000000~~064475% 0.000000% 0.~~058824~~064475% 0.~~070626~~000000% 0.000000% 0.~~000000~~027422% 0.000000% 0.~~070626~~027422% 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.~~058824~~000000% 0.~~000000~~064475% 0.000000% 0.000000% 0.~~058824~~064475% 0.~~131451~~000000% 0.~~000000~~077560% 0.000000% 0.000000% 0.~~131451~~077560% 180+ Days 0.000000% 0.~~000000~~064475% 0.000000% 0.000000% 0.~~000000~~064475% 0.000000% 0.~~000000~~144499% 0.000000% 0.000000% 0.~~000000~~144499% Totals 1.~~117647~~418440% 0.~~000000~~193424% 0.~~000000~~064475% 0.000000% 1.~~117647~~676338% 1.~~028773~~347391% 0.~~000000~~326084% 0.~~000000~~027422% 0.000000% 1.~~028773~~700897%

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 0650,000.00 0.00 0.00 0.00 0650,000.00 60 Days 01 0 0 0 01 0630,000.00 0.00 0.00 0.00 0630,000.00 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 02 0 0 0 02 01,280,000.00 0.00 0.00 0.00 01,280,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~428571% 0.000000% 0.000000% 0.000000% 01.~~000000~~428571% 01.~~000000~~877136% 0.000000% 0.000000% 0.000000% 01.~~000000~~877136% 60 Days 01.~~000000~~428571% 0.000000% 0.000000% 0.000000% 01.~~000000~~428571% 01.~~000000~~819377% 0.000000% 0.000000% 0.000000% 01.~~000000~~819377% 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 02.~~000000~~857143% 0.000000% 0.000000% 0.000000% 02.~~000000~~857143% 03.~~000000~~696513% 0.000000% 0.000000% 0.000000% 03.~~000000~~696513% 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 ~~488~~118,~~696~~096.4192 0.00 0.00 0.00 ~~488~~118,~~696~~096.4192 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 10 0 0 0 10 ~~687,378~~0.0400 0.00 0.00 0.00 ~~687,378~~0.0400 180 Days 0 01 0 0 01 0.00 0687,378.0004 0.00 0.00 0687,378.0004 Totals 41 01 0 0 42 1118,~~176,074~~096.4592 0687,378.0004 0.00 0.00 1805,~~176,074~~474.4596 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~449275~~578035% 0.000000% 0.000000% 0.000000% 10.~~449275~~578035% 0.~~854949~~237030% 0.000000% 0.000000% 0.000000% 0.~~854949~~237030% 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.~~483092~~000000% 0.000000% 0.000000% 0.000000% 0.~~483092~~000000% 10.~~202532~~000000% 0.000000% 0.000000% 0.000000% 10.~~202532~~000000% 180 Days 0.000000% 0.~~000000~~578035% 0.000000% 0.000000% 0.~~000000~~578035% 0.000000% 01.~~000000~~379620% 0.000000% 0.000000% 01.~~000000~~379620% Totals 10.~~932367~~578035% 0.~~000000~~578035% 0.000000% 0.000000% 1.~~932367~~156069% 20.~~057480~~237030% 01.~~000000~~379620% 0.000000% 0.000000% 21.~~057480~~616650% 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 35 0 0 0 35 ~~761~~960,~~856~~626.0163 0.00 0.00 0.00 ~~761~~960,~~856~~626.0163 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 35 0 0 0 35 ~~761~~960,~~856~~626.0163 0.00 0.00 0.00 ~~761~~960,~~856~~626.0163 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~765306~~333333% 0.000000% 0.000000% 0.000000% 01.~~765306~~333333% 01.~~945242~~252339% 0.000000% 0.000000% 0.000000% 01.~~945242~~252339% 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.~~765306~~333333% 0.000000% 0.000000% 0.000000% 01.~~765306~~333333% 01.~~945242~~252339% 0.000000% 0.000000% 0.000000% 01.~~945242~~252339% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 01 0 0 01 0.00 0494,845.0062 0.00 0.00 0494,845.0062 60 Days 01 0 0 0 01 0479,960.00 0.00 0.00 0.00 0479,960.00 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 01 0 0 02 0479,960.00 0494,845.0062 0.00 0.00 0974,805.0062 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 01.~~000000~~030928% 0.000000% 0.000000% 01.~~000000~~030928% 0.000000% 0.~~000000~~946603% 0.000000% 0.000000% 0.~~000000~~946603% 60 Days 01.~~000000~~030928% 0.000000% 0.000000% 0.000000% 01.~~000000~~030928% 0.~~000000~~918128% 0.000000% 0.000000% 0.000000% 0.~~000000~~918128% 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~~030928% 01.~~000000~~030928% 0.000000% 0.000000% 02.~~000000~~061856% 0.~~000000~~918128% 0.~~000000~~946603% 0.000000% 0.000000% 01.~~000000~~864731% 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 3 0 0 0 3 ~~810~~944,~~893~~363.7868 0.00 0.00 0.00 ~~810~~944,~~893~~363.7868 60 Days 10 0 0 0 10 ~~208,949~~0.9900 0.00 0.00 0.00 ~~208,949~~0.9900 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 43 0 0 0 43 1944,~~019,843~~363.7768 0.00 0.00 0.00 1944,~~019,843~~363.7768 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~068966~~173913% 0.000000% 0.000000% 0.000000% 2.~~068966~~173913% 12.~~667523~~047744% 0.000000% 0.000000% 0.000000% 12.~~667523~~047744% 60 Days 0.~~689655~~000000% 0.000000% 0.000000% 0.000000% 0.~~689655~~000000% 0.~~429685~~000000% 0.000000% 0.000000% 0.000000% 0.~~429685~~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 2.~~758621~~173913% 0.000000% 0.000000% 0.000000% 2.~~758621~~173913% 2.~~097208~~047744% 0.000000% 0.000000% 0.000000% 2.~~097208~~047744% 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 13 0 0 0 13 ~~121~~605,~~263~~948.0592 0.00 0.00 0.00 ~~121~~605,~~263~~948.0592 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 1 0 1 ~~369,314.46~~ 0.00 0.00 130,445.47 0.00 ~~369~~130,~~314~~445.4647 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 01 0 0 01 0.00 0368,948.0091 0.00 0.00 0368,948.0091 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 23 01 01 0 25 ~~490~~605,~~577~~948.5192 0368,948.0091 0130,445.0047 0.00 ~~490~~1,~~577~~105,343.5130 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~377358~~229508% 0.000000% 0.000000% 0.000000% 01.~~377358~~229508% 0.~~157321~~858686% 0.000000% 0.000000% 0.000000% 0.~~157321~~858686% 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.~~377358~~000000% 0.000000% 0.~~000000~~409836% 0.000000% 0.~~377358~~409836% 0.~~479132~~000000% 0.000000% 0.~~000000~~184853% 0.000000% 0.~~479132~~184853% 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~~409836% 0.000000% 0.000000% 0.~~000000~~409836% 0.000000% 0.~~000000~~522835% 0.000000% 0.000000% 0.~~000000~~522835% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~754717~~229508% 0.~~000000~~409836% 0.~~000000~~409836% 0.000000% 02.~~754717~~049180% 0.~~636453~~858686% 0.~~000000~~522835% 0.~~000000~~184853% 0.000000% 01.~~636453~~566375% 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 12 0 0 0 12 ~~155~~390,~~752~~208.6006 0.00 0.00 0.00 ~~155~~390,~~752~~208.6006 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 12 0 0 0 12 ~~155~~390,~~752~~208.6006 0.00 0.00 0.00 ~~155~~390,~~752~~208.6006 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~030928~~222222% 0.000000% 0.000000% 0.000000% 12.~~030928~~222222% 01.~~465005~~289116% 0.000000% 0.000000% 0.000000% 01.~~465005~~289116% 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 12.~~030928~~222222% 0.000000% 0.000000% 0.000000% 12.~~030928~~222222% 01.~~465005~~289116% 0.000000% 0.000000% 0.000000% 01.~~465005~~289116% 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 53 0 0 0 53 1,~~775~~134,~~518~~768.2032 0.00 0.00 0.00 1,~~775~~134,~~518~~768.2032 60 Days 02 0 0 0 02 0495,533.0016 0.00 0.00 0.00 0495,533.0016 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 5 0 0 0 5 1,~~775~~630,~~518~~301.2048 0.00 0.00 0.00 1,~~775~~630,~~518~~301.2048 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~196172~~824176% 0.000000% 0.000000% 0.000000% 10.~~196172~~824176% 10.~~318907~~984099% 0.000000% 0.000000% 0.000000% 10.~~318907~~984099% 60 Days 0.~~000000~~549451% 0.000000% 0.000000% 0.000000% 0.~~000000~~549451% 0.~~000000~~429739% 0.000000% 0.000000% 0.000000% 0.~~000000~~429739% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~196172~~373626% 0.000000% 0.000000% 0.000000% 1.~~196172~~373626% 1.~~318907~~413837% 0.000000% 0.000000% 0.000000% 1.~~318907~~413837%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2737,~~404~~529.5682

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 233,900.00 0.04047049% 233,900.00 0.~~04474448~~04918725% Fraud 17,338,558.00 2.99999992% 17,338,558.00 3.~~31682263~~64615656% Special Hazard 5,779,519.00 0.99999992% 5,779,519.00 1.~~10560748~~21538545% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~275954~~262629% Weighted Average Net Coupon 4.~~953694~~939651% Weighted Average Pass-Through Rate 4.~~950464~~936095% Weighted Average Maturity(Stepdown Calculation ) ~~354~~351 Beginning Scheduled Collateral Loan Count 1,~~746~~592 Number Of Loans Paid In Full 4641 Ending Scheduled Collateral Loan Count 1,~~700~~551 Beginning Scheduled Collateral Balance ~~538~~488,~~095~~256,~~708~~070.4263 Ending Scheduled Collateral Balance ~~522~~475,~~746~~529,~~011~~717.6752 Ending Actual Collateral Balance at 31-~~Jul~~Oct-2004 ~~522~~475,~~916~~697,~~184~~549.5450 Monthly P &I Constant 2,~~594~~351,~~017~~613.5125 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~522~~475,~~746~~529,~~011~~717.6752 Scheduled Principal ~~228,~~210,354.8157 Unscheduled Principal 1512,~~121~~515,~~485~~998.9454

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.~~104595~~252788 5.~~679558~~622721 5.~~614892~~612109 Weighted Average Net Rate 2.~~729595~~877788 5.~~370514~~313163 5.~~281056~~278571 Weighted Average Maturity ~~354~~351 ~~355~~352 ~~354~~351 Beginning Loan Count 7671 ~~215~~180 ~~399~~381 Loans Paid In Full 41 8 7 6 Ending Loan Count 7270 ~~207~~173 ~~392~~375 Beginning Scheduled Balance 3634,~~925~~789,~~458~~784.4574 6051,~~046~~274,~~328~~263.6520 8277,~~084~~919,~~059~~208.3010 Ending scheduled Balance 3534,~~233~~624,~~674~~885.8043 5749,~~144~~808,~~997~~175.8384 8076,~~570~~675,~~688~~996.2328 Record Date 0710/31/2004 0710/31/2004 0710/31/2004 Principal And Interest Constant 9896,~~186~~866.5417 ~~301~~254,~~458~~563.9460 ~~423~~404,~~874~~082.1826 Scheduled Principal 2,~~654~~563.3902 1714,~~261~~312.7885 39,~~796~~673.5801 Unscheduled Principal 1162,~~689,129~~336.2629 21,~~884~~451,~~069~~774.0451 1,~~473~~203,~~574~~538.4981 Scheduled Interest 9594,~~532~~303.15 ~~284~~240,~~197~~250.1675 ~~384~~364,~~077~~409.6025 Servicing Fees 1110,~~539~~871.2081 1513,~~464~~226.1399 2221,~~835~~657.4950 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 238.3228 157.6734 ~~144~~143.1772 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 83,~~754~~193.6306 ~~268~~226,~~575~~866.3642 ~~361~~342,~~097~~608.9403 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 2.~~721850~~869569 5.~~367363~~309480 5.~~278949~~276358

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~610082~~566144 5.~~147594~~150634 5.~~595767~~575327 Weighted Average Net Rate 5.~~304372~~260714 4.~~812956~~816438 5.~~270643~~250380 Weighted Average Maturity ~~354~~351 ~~354~~351 ~~354~~351 Beginning Loan Count ~~108~~100 ~~147~~140 ~~268~~248 Loans Paid In Full 43 2 34 Ending Loan Count ~~104~~97 ~~145~~138 ~~265~~244 Beginning Scheduled Balance 5753,~~883~~785,~~061~~576.8507 4946,~~021~~647,~~452~~369.5150 7771,~~814~~506,~~622~~668.3533 Ending scheduled Balance 5652,~~076~~256,~~729~~989.7897 4846,~~617~~105,~~261~~137.7803 7770,~~052~~537,~~765~~731.4140 Record Date 0710/31/2004 0710/31/2004 0710/31/2004 Principal And Interest Constant ~~294~~274,~~457~~224.3551 ~~227~~216,~~635~~839.6933 ~~402~~369,~~987~~227.9328 Scheduled Principal 2324,~~850~~742.0863 1716,~~350~~619.2474 4036,~~127~~999.4972 Unscheduled Principal 1,~~782~~503,~~481~~843.9947 ~~386~~525,~~840~~612.4973 ~~721~~931,~~729~~937.4521 Scheduled Interest ~~270~~249,~~607~~481.2788 ~~210~~200,~~285~~219.4559 ~~362~~332,~~860~~227.4456 Servicing Fees 1413,~~746~~689.2078 1312,~~670~~991.3912 2119,~~082~~363.8627 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~255~~235,~~861~~792.0710 ~~196~~187,~~615~~228.0647 ~~341~~312,~~777~~864.5829 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.~~304372~~260714 4.~~812956~~816438 5.~~270643~~250380

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~536446~~525532 5.~~141958~~116598 5.~~275954~~262629 Weighted Average Net Rate 5.~~193534~~183323 4.~~838881~~812514 4.~~953694~~939651 Weighted Average Maturity ~~353~~350.00 ~~355~~352.00 ~~354~~351.00 Record Date 0710/31/2004 0710/31/2004 0710/31/2004 Principal And Interest Constant ~~185~~169,~~039~~448.3049 ~~660~~566,~~377~~361.5861 2,~~594~~351,~~017~~613.5125 Beginning Loan Count ~~101~~93 ~~432~~379 1,~~746~~592 Loans Paid In Full 43 1415 4641 Ending Loan Count 9790 ~~418~~364 1,~~700~~551 Beginning Scheduled Balance 3431,~~338~~819,~~573~~581.2174 ~~139~~120,~~982~~513,~~152~~618.1095 ~~538~~488,~~095~~256,~~708~~070.4263 Ending Scheduled Balance 3330,~~474~~251,~~281~~343.2499 ~~134~~115,~~575~~269,~~612~~457.6058 ~~522~~475,~~746~~529,~~011~~717.6752 Scheduled Principal 2622,~~611~~931.2473 6052,~~559~~511.0187 ~~228,~~210,354.8157 Unscheduled Principal ~~837~~1,~~680~~545,306.7302 5,~~345~~191,~~980~~649.4950 1512,~~121~~515,~~485~~998.9454 Scheduled Interest ~~158~~146,~~428~~516.0676 ~~599~~513,~~818~~849.5774 2,~~365~~141,~~806~~258.7068 Servicing Fee 9,~~812~~074.6111 3530,~~354~~538.46 ~~144~~131,~~505~~413.3404 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~167~~166.2496 ~~741~~740.2858 1,~~448~~446.6888 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 ~~148~~137,~~448~~275.2169 ~~563~~482,~~722~~570.8370 2,~~219~~008,~~852~~398.6876 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.~~187689~~177026 4.~~832526~~805140 4.~~950464~~936095

Miscellaneous Reporting Group Group 1 Senior % 9392.~~009036~~581510% Senior Prepayment % 100.000000% Subordinate % 67.~~990964~~418490% Group Group 2 Senior % 9291.~~546854~~279018% Senior Prepayment % 100.000000% Subordinate % 78.~~453146~~720982% Group Group 3 Senior % 9392.~~039859~~678705% Senior Prepayment % 100.000000% Subordinate % 67.~~960141~~321295%

Miscellaneous Reporting Group Group 4 Senior % 92.~~583885~~029160% Senior Prepayment % 100.000000% Subordinate % 7.~~416115~~970840% Group Group 5 Senior % 92.~~722195~~359910% Senior Prepayment % 100.000000% Subordinate % 7.~~277805~~640090% Group Group 6 Senior % 9291.~~456089~~803210% Senior Prepayment % 100.000000% Subordinate % 78.~~543911~~196790%

Miscellaneous Reporting Group Group 7 Senior % 92.~~851059~~303098% Senior Prepayment % 100.000000% Subordinate % 7.~~148941~~696902% Group Group 8 Senior % 9291.~~861838~~719286% Senior Prepayment % 100.000000% Subordinate % 78.~~138162~~280714%

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ADJ RATE MORT TR 2004 3