8-K 1 mst04009_dec.txt DECEMBER 8-K 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): December 27, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-39 54-6636556 Pooling and Servicing Agreement) (Commission 54-6636557 (State or other File Number) IRS EIN jurisdiction 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 December 27, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-9 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 2004-9 Trust, relating to the December 27, 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 2004-9 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: 12/29/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-9 Trust, relating to the December 27, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~MASTR~~Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series: 2004-9 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 57643MFC3 SEN 4.75000% 30,~~880~~738,~~768~~038.5990 ~~122~~121,~~230~~671.4840 ~~142~~141,~~729~~737.6981 2-A-1 57643MFD1 ACCR 5.50000% ~~137~~133,~~516~~766,~~795~~630.4333 ~~630~~613,~~285~~097.3106 32,~~750~~019,~~165~~224.1009 2-A-2 57643MFE9 ACCR 5.50000% 18,~~984~~910,~~301~~951.8759 8786,~~011~~675.3819 73,~~350~~686.2847 2-A-3 57643MFF6 SEQ 5.50000% 16,~~003~~077,~~698~~048.1341 73,~~350~~686.2847 (73,~~350~~686.2847) 2-A-4 57643MFG4 LOCK 5.50000% 19,888,000.00 91,153.33 0.00 3-A-1 57643MFH2 SEQ 5.25000% 74,~~447~~295,~~325~~424.0882 325,~~707~~275.0539 ~~151~~147,~~900~~141.2702 3-A-2 57643MFJ8 SEQ 5.25000% 19,~~802~~762,~~980~~575.5510 86,~~638~~523.0422 4039,~~405~~139.4550 3-A-3 57643MFK5 ACCR 5.25000% 7,~~594~~550,~~309~~175.1247 33,~~225~~055.1069 44,~~133~~358.6549 3-A-4 57643MFL3 ACCR 5.25000% 10,779,508.00 47,~~160~~194.3514 0.00 3-A-5 57643MFM1 SEQ 5.25000% 10,~~087~~131,~~690~~824.8853 44,~~133~~358.6549 (44,~~133~~358.6549) 3-A-6 57643MFN9 LOCK 5.25000% 12,000,000.00 52,~~500~~537.0062 0.00 3-A-7 57643MFP4 LOCK 5.25000% 2,264,000.00 9,~~905~~912.0010 0.00 4-A-1 57643MFQ2 SEN 6.00000% ~~108~~104,~~101~~548,~~787~~411.7148 ~~540~~522,~~508~~742.9406 3,~~553~~770,~~376~~609.2365 5-A-1 57643MFR0 SEN 5.25000% 3837,~~981~~488,~~300~~729.4217 ~~170~~164,~~534~~013.9719 1360,~~492,571~~693.2531 6-A-1 57643MFS8 SEN 5.00000% 6463,~~144~~825,~~642~~464.7789 ~~267~~265,~~256~~939.4644 ~~319~~274,~~177~~526.8747 7-A-1 57643MFT6 PO 6.~~32442~~32074% 4847,~~415~~443,~~418~~867.6268 ~~255~~249,~~153~~900.7548 ~~971~~1,~~550~~802,419.9475 8-A-1 57643MGF5 SEQ 5.~~14250~~14033% 1211,~~248~~372,~~624~~184.3123 5248,~~490~~714.5000 ~~876~~4,~~440~~739,257.0874 8-A-2 57643MGG3 SEQ 5.~~14250~~14033% 74,996,000.00 321,~~389~~253.3863 0.00 PO 57643MFU3 PO 0.00000% 6,~~052~~012,~~746~~857.3852 0.00 3938,~~888~~050.8690 15-AX 57643MFV1 IO 5.00000% 0.00 9,~~606~~216.2662 0.00 30-AX 57643MFW9 IO 5.50000% 0.00 6058,~~302~~487.1427 0.00 A-LR 57643MFX7 SEN 4.75000% 0.00 0.00 0.00 A-UR 57643MFY5 SEN 4.75000% 0.00 0.0713 0.00 8-B-1 57643MGH1 SUB 5.~~14250~~14033% ~~629~~626,~~324~~978.6564 2,~~696~~685.9273 2,~~346~~357.0156 8-B-2 57643MGJ7 SUB 5.~~14250~~14033% ~~179~~178,~~665~~995.2448 ~~769~~766.9475 ~~669~~673.7606 8-B-3 57643MGK4 SUB 5.~~14250~~14033% 178,~~672~~006.6155 ~~765~~762.6951 ~~666~~669.0634 8-B-4 57643MGL2 SUB 5.~~14250~~14033% ~~179~~178,~~665~~995.2448 ~~769~~766.9475 ~~669~~673.7606 8-B-5 57643MGM0 SUB 5.~~14250~~14033% 134,~~997~~493.0984 ~~578~~576.5212 ~~503~~505.2572 8-B-6 57643MGN8 SUB 5.~~14250~~14033% 45,~~443~~274.9150 ~~194~~193.7594 ~~169~~170.4124 15-B-1 57643MFZ2 SUB 5.~~36477~~36343% ~~958~~953,~~024~~980.7582 4,~~282~~263.7884 4,~~043~~072.9381 15-B-2 57643MGA6 SUB 5.~~36477~~36343% ~~382~~381,~~813~~197.2030 1,~~711~~703.3477 1,~~615~~627.9044 15-B-3 57643MGB4 SUB 5.~~36477~~36343% ~~287~~286,~~605~~391.7776 1,~~285~~280.7203 1,~~214~~222.0269 15-B-4 57643MGP3 SUB 5.~~36477~~36343% ~~191~~190,~~406~~598.6065 ~~855~~851.6788 ~~807~~813.9572 15-B-5 57643MGQ1 SUB 5.~~36477~~36343% ~~192~~191,~~398~~586.3421 ~~860~~856.1030 ~~812~~817.1394 15-B-6 57643MGR9 SUB 5.~~36477~~36343% 95,~~984~~579.4226 ~~429~~427.0919 ~~405~~408.1605 30-B-1 57643MGC2 SUB 5.61914% 6,~~056~~050,~~697~~483.4467 28,~~361~~332.1712 6,~~213~~260.7758 30-B-2 57643MGD0 SUB 5.61914% 1,~~965~~962,~~008~~992.6164 9,~~201~~191.3895 2,~~015~~031.9716 30-B-3 57643MGE8 SUB 5.61914% 1,~~145~~144,~~672~~497.8749 5,~~364~~359.7425 1,~~175~~184.3824 30-B-4 57643MGS7 SUB 5.61914% ~~654~~653,~~670~~998.2156 3,~~065~~062.5743 ~~671~~676.6571 30-B-5 57643MGT5 SUB 5.61914% ~~818~~817,~~500~~660.4471 3,~~832~~828.7279 ~~839~~846.7305 30-B-6 57643MGU2 SUB 5.61914% 491,~~800~~296.8428 2,~~302~~300.9155 ~~504~~508.5636 Totals ~~727~~716,~~778~~414,~~250~~699.0996 3,~~347~~292,~~871~~616.3982 1113,~~363~~358,~~550~~318.1497

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 30,~~738~~596,~~038~~301.9009 ~~264~~263,~~960~~409.1721 0.00 2-A-1 0.00 ~~133~~131,~~766~~747,~~630~~406.3324 42,~~380~~632,~~450~~321.4115 0.00 2-A-2 0.00 18,~~910~~837,~~951~~265.5912 160,361.66 0.00 2-A-3 0.00 16,~~077~~150,~~048~~734.4188 0.00 0.00 2-A-4 0.00 19,888,000.00 91,153.33 0.00 3-A-1 0.00 74,~~295~~148,~~424~~283.8280 ~~477~~472,~~607~~416.3241 0.00 3-A-2 0.00 19,~~762~~723,~~575~~435.1060 ~~127~~125,~~043~~662.4972 0.00 3-A-3 0.00 7,~~550~~505,~~175~~816.4798 77,~~358~~414.7518 0.00 3-A-4 0.00 10,779,508.00 47,~~160~~194.3514 0.00 3-A-5 0.00 10,~~131~~176,~~824~~183.5302 0.00 0.00 3-A-6 0.00 12,000,000.00 52,~~500~~537.0062 0.00 3-A-7 0.00 2,264,000.00 9,~~905~~912.0010 0.00 4-A-1 0.00 ~~104~~100,~~548~~777,~~411~~801.4882 4,~~093~~293,~~885~~351.1771 0.00 5-A-1 0.00 37,~~488~~128,~~729~~035.1786 1524,~~663,106~~706.2250 0.00 6-A-1 0.00 63,~~825~~550,~~464~~938.8943 ~~586~~540,~~434~~465.3391 0.00 7-A-1 0.00 4745,~~443~~641,~~867~~447.6893 12,~~226~~052,~~704~~320.6923 0.00 8-A-1 0.00 116,~~372~~632,~~184~~926.2349 ~~928~~4,~~930~~787,971.5874 0.00 8-A-2 0.00 74,996,000.00 321,~~389~~253.3863 0.00 PO 0.00 65,~~012~~974,~~857~~806.5262 3938,~~888~~050.8690 0.00 15-AX 0.00 0.00 9,~~606~~216.2662 0.00 30-AX 0.00 0.00 6058,~~302~~487.1427 0.00 A-LR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0713 0.00 8-B-1 0.00 ~~626~~624,~~978~~621.6408 5,~~042~~043.9329 0.00 8-B-2 0.00 178,~~995~~322.4842 1,439.7081 0.00 8-B-3 0.00 ~~178~~177,~~006~~337.5522 1,431.7585 0.00 8-B-4 0.00 178,~~995~~322.4842 1,439.7081 0.00 8-B-5 0.00 ~~134~~133,~~493~~988.8412 1,081.7784 0.00 8-B-6 0.00 45,~~274~~104.5026 364.1618 0.00 15-B-1 0.00 ~~953~~949,~~980~~908.8200 8,~~326~~336.7165 0.00 15-B-2 0.00 ~~381~~379,~~197~~569.3086 3,~~327~~331.2421 0.00 15-B-3 0.00 ~~286~~285,~~391~~169.7607 2,~~499~~502.7472 0.00 15-B-4 0.00 ~~190~~189,~~598~~784.6593 1,~~663~~665.6260 0.00 15-B-5 0.00 ~~191~~190,~~586~~768.2127 1,~~672~~674.2324 0.00 15-B-6 0.00 95,~~579~~171.2620 ~~834~~835.2524 0.00 30-B-1 0.00 6,~~050~~044,~~483~~223.6709 34,~~574~~592.9470 0.00 30-B-2 0.00 1,~~962~~960,~~992~~961.6449 11,~~217~~223.3511 0.00 30-B-3 0.00 1,~~144~~143,~~497~~313.4925 6,~~540~~543.1249 0.00 30-B-4 0.00 653,~~998~~321.5686 3,~~737~~739.2214 0.00 30-B-5 0.00 ~~817~~816,~~660~~814.7166 4,~~672~~674.4584 0.00 30-B-6 0.00 ~~491~~490,~~296~~787.2893 2,~~807~~808.4791 0.00 Totals 0.00 ~~716~~703,~~414~~056,~~699~~381.9601 1416,~~711~~650,~~421~~935.5379 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 32,000,000.00 30,~~880~~738,~~768~~038.5990 ~~122~~123,~~971~~537.30 19 18,~~758~~200.3962 0.00 0.00 2-A-1 144,000,000.00 ~~137~~133,~~516~~766,~~795~~630.4333 ~~201~~199,~~456~~291.1662 31,~~548~~819,~~708~~932.9447 0.00 0.00 2-A-2 19,130,000.00 18,~~984~~910,~~301~~951.8759 37,~~940~~272.3264 6966,~~409~~413.9683 0.00 0.00 2-A-3 15,858,000.00 16,~~003~~077,~~698~~048.1341 0.00 0.00 (73,~~350~~686.2847) 0.00 2-A-4 19,888,000.00 19,888,000.00 0.00 0.00 0.00 0.00 3-A-1 75,188,000.00 74,~~447~~295,~~325~~424.0882 ~~125~~126,~~619~~303.5744 2620,~~280~~837.6958 0.00 0.00 3-A-2 20,000,000.00 19,~~802~~762,~~980~~575.5510 33,~~414~~596.7970 65,~~990~~542.6679 0.00 0.00 3-A-3 7,682,000.00 7,~~594~~550,~~309~~175.1247 3638,~~497~~076.9660 76,~~635~~281.6989 0.00 0.00 3-A-4 10,779,508.00 10,779,508.00 0.00 0.00 0.00 0.00 3-A-5 10,000,000.00 10,~~087~~131,~~690~~824.8853 0.00 0.00 (44,~~133~~358.6549) 0.00 3-A-6 12,000,000.00 12,000,000.00 0.00 0.00 0.00 0.00 3-A-7 2,264,000.00 2,264,000.00 0.00 0.00 0.00 0.00 4-A-1 115,000,000.00 ~~108~~104,~~101~~548,~~787~~411.7148 ~~103~~100,~~587~~918.2901 3,~~449~~669,~~788~~691.9464 0.00 0.00 5-A-1 40,785,000.00 3837,~~981~~488,~~300~~729.4217 ~~141~~137,~~580~~490.8721 1223,~~350,990~~203.3810 0.00 0.00 6-A-1 65,000,000.00 6463,~~144~~825,~~642~~464.7789 ~~250~~251,~~498~~874.4235 6822,~~679~~652.4512 0.00 0.00 7-A-1 50,450,000.00 4847,~~415~~443,~~418~~867.6268 ~~254~~252,~~354~~905.9303 ~~717~~1,~~196~~549,514.0172 0.00 0.00 8-A-1 14,108,000.00 1211,~~248~~372,~~624~~184.3123 ~~325~~324,~~232~~760.7450 ~~551~~4,~~207~~414,497.3424 0.00 0.00 8-A-2 74,996,000.00 74,996,000.00 0.00 0.00 0.00 0.00 PO 6,138,696.57 6,~~052~~012,~~746~~857.3852 14,~~757~~802.1588 2523,~~131~~248.7102 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-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 8-B-1 634,000.00 ~~629~~626,~~324~~978.6564 2,~~346~~357.0156 0.00 0.00 0.00 8-B-2 181,000.00 ~~179~~178,~~665~~995.2448 ~~669~~673.7606 0.00 0.00 0.00 8-B-3 180,000.00 178,~~672~~006.6155 ~~666~~669.0634 0.00 0.00 0.00 8-B-4 181,000.00 ~~179~~178,~~665~~995.2448 ~~669~~673.7606 0.00 0.00 0.00 8-B-5 136,000.00 134,~~997~~493.0984 ~~503~~505.2572 0.00 0.00 0.00 8-B-6 45,781.52 45,~~443~~274.9150 ~~169~~170.4124 0.00 0.00 0.00 15-B-1 966,000.00 ~~958~~953,~~024~~980.7582 4,~~043~~072.9381 0.00 0.00 0.00 15-B-2 386,000.00 ~~382~~381,~~813~~197.2030 1,~~615~~627.9044 0.00 0.00 0.00 15-B-3 290,000.00 ~~287~~286,~~605~~391.7776 1,~~214~~222.0269 0.00 0.00 0.00 15-B-4 193,000.00 ~~191~~190,~~406~~598.6065 ~~807~~813.9572 0.00 0.00 0.00 15-B-5 194,000.00 ~~192~~191,~~398~~586.3421 ~~812~~817.1394 0.00 0.00 0.00 15-B-6 96,783.46 95,~~984~~579.4226 ~~405~~408.1605 0.00 0.00 0.00 30-B-1 6,069,000.00 6,~~056~~050,~~697~~483.4467 6,~~213~~260.7758 0.00 0.00 0.00 30-B-2 1,969,000.00 1,~~965~~962,~~008~~992.6164 2,~~015~~031.9716 0.00 0.00 0.00 30-B-3 1,148,000.00 1,~~145~~144,~~672~~497.8749 1,~~175~~184.3824 0.00 0.00 0.00 30-B-4 656,000.00 ~~654~~653,~~670~~998.2156 ~~671~~676.6571 0.00 0.00 0.00 30-B-5 820,163.00 ~~818~~817,~~500~~660.4471 ~~839~~846.7305 0.00 0.00 0.00 30-B-6 492,799.80 491,~~800~~296.8428 ~~504~~508.5636 0.00 0.00 0.00 Totals 749,905,832.35 ~~727~~716,~~778~~414,~~250~~699.0996 1,~~639~~636,~~255~~347.90 911,~~841~~840,~~778~~016.1602 (~~117~~118,~~483~~044.9396) 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 ~~142~~141,~~729~~737.6981 30,~~738~~596,~~038~~301.9009 0.~~96056372~~95613441 ~~142~~141,~~729~~737.6981 2-A-1 32,~~750~~019,~~165~~224.1009 ~~133~~131,~~766~~747,~~630~~406.3324 0.~~92893493~~91491254 32,~~750~~019,~~165~~224.1009 2-A-2 73,~~350~~686.2847 18,~~910~~837,~~951~~265.5912 0.~~98854948~~98469760 73,~~350~~686.2847 2-A-3 (73,~~350~~686.2847) 16,~~077~~150,~~048~~734.4188 1.~~01381312~~01845976 (73,~~350~~686.2847) 2-A-4 0.00 19,888,000.00 1.00000000 0.00 3-A-1 ~~151~~147,~~900~~141.2702 74,~~295~~148,~~424~~283.8280 0.~~98812875~~98617178 ~~151~~147,~~900~~141.2702 3-A-2 4039,~~405~~139.4550 19,~~762~~723,~~575~~435.1060 0.~~98812876~~98617178 4039,~~405~~139.4550 3-A-3 44,~~133~~358.6549 7,~~550~~505,~~175~~816.4798 0.~~98283982~~97706548 44,~~133~~358.6549 3-A-4 0.00 10,779,508.00 1.00000000 0.00 3-A-5 (44,~~133~~358.6549) 10,~~131~~176,~~824~~183.5302 1.~~01318245~~01761830 (44,~~133~~358.6549) 3-A-6 0.00 12,000,000.00 1.00000000 0.00 3-A-7 0.00 2,264,000.00 1.00000000 0.00 4-A-1 3,~~553~~770,~~376~~609.2365 ~~104~~100,~~548~~777,~~411~~801.4882 0.~~90911662~~87632871 3,~~553~~770,~~376~~609.2365 5-A-1 1360,~~492,571~~693.2531 37,~~488~~128,~~729~~035.1786 0.~~91917933~~91033556 1360,~~492,571~~693.2531 6-A-1 ~~319~~274,~~177~~526.8747 63,~~825~~550,~~464~~938.8943 0.~~98193023~~97770675 ~~319~~274,~~177~~526.8747 7-A-1 ~~971~~1,~~550~~802,419.9475 4745,~~443~~641,~~867~~447.6893 0.~~94041363~~90468678 ~~971~~1,~~550~~802,419.9475 8-A-1 ~~876~~4,~~440~~739,257.0874 116,~~372~~632,~~184~~926.2349 0.~~80608054~~47015356 ~~876~~4,~~440~~739,257.0874 8-A-2 0.00 74,996,000.00 1.00000000 0.00 PO 3938,~~888~~050.8690 65,~~012~~974,~~857~~806.5262 0.~~97950069~~97330216 3938,~~888~~050.8690 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 8-B-1 2,~~346~~357.0156 ~~626~~624,~~978~~621.6408 0.~~98892530~~98520675 2,~~346~~357.0156 8-B-2 ~~669~~673.7606 178,~~995~~322.4842 0.~~98892530~~98520674 ~~669~~673.7606 8-B-3 ~~666~~669.0634 ~~178~~177,~~006~~337.5522 0.~~98892528~~98520678 ~~666~~669.0634 8-B-4 ~~669~~673.7606 178,~~995~~322.4842 0.~~98892530~~98520674 ~~669~~673.7606 8-B-5 ~~503~~505.2572 ~~134~~133,~~493~~988.8412 0.~~98892529~~98520676 ~~503~~505.2572 8-B-6 ~~169~~170.4124 45,~~274~~104.5026 0.~~98892523~~98520669 ~~169~~170.4124 15-B-1 4,~~043~~072.9381 ~~953~~949,~~980~~908.8200 0.~~98755778~~98334161 4,~~043~~072.9381 15-B-2 1,~~615~~627.9044 ~~381~~379,~~197~~569.3086 0.~~98755777~~98334161 1,~~615~~627.9044 15-B-3 1,~~214~~222.0269 ~~286~~285,~~391~~169.7607 0.~~98755779~~98334162 1,~~214~~222.0269 15-B-4 ~~807~~813.9572 ~~190~~189,~~598~~784.6593 0.~~98755777~~98334161 ~~807~~813.9572 15-B-5 ~~812~~817.1394 ~~191~~190,~~586~~768.2127 0.~~98755778~~98334160 ~~812~~817.1394 15-B-6 ~~405~~408.1605 95,~~579~~171.2620 0.~~98755779~~98334158 ~~405~~408.1605 30-B-1 6,~~213~~260.7758 6,~~050~~044,~~483~~223.6709 0.~~99694903~~99591746 6,~~213~~260.7758 30-B-2 2,~~015~~031.9716 1,~~962~~960,~~992~~961.6449 0.~~99694903~~99591747 2,~~015~~031.9716 30-B-3 1,~~175~~184.3824 1,~~144~~143,~~497~~313.4925 0.~~99694903~~99591747 1,~~175~~184.3824 30-B-4 ~~671~~676.6571 653,~~998~~321.5686 0.~~99694902~~99591747 ~~671~~676.6571 30-B-5 ~~839~~846.7305 ~~817~~816,~~660~~814.7166 0.~~99694903~~99591747 ~~839~~846.7305 30-B-6 ~~504~~508.5636 ~~491~~490,~~296~~787.2893 0.~~99694902~~99591747 ~~504~~508.5636 Totals 1113,~~363~~358,~~550~~318.1497 ~~716~~703,~~414~~056,~~699~~381.9601 0.~~95533955~~93752622 1113,~~363~~358,~~550~~318.1497

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 32,000,000.00 ~~965~~960.~~02401844~~56371563 3.~~84285312~~86053719 0.~~61744969~~56876937 0.00000000 2-A-1 144,000,000.00 ~~954~~928.~~97774604~~93493285 1.~~39900111~~38396958 2412.~~64381208~~63841993 0.00000000 2-A-2 19,130,000.00 ~~992~~988.~~38378829~~54948197 0.~~20597595~~38016937 3.~~62833037~~47171093 0.00000000 2-A-3 15,858,000.00 ~~1009~~1013.~~18767373~~81311704 0.00000000 0.00000000 (4.~~62544331~~64664333) 2-A-4 19,888,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 75,188,000.00 ~~990~~988.~~14902750~~12875485 1.~~67073961~~67983508 0.~~34953304~~27713970 0.00000000 3-A-2 20,000,000.00 ~~990~~988.~~14902750~~12875500 1.~~67073950~~67983500 0.~~34953300~~27713950 0.00000000 3-A-3 7,682,000.00 ~~988~~982.~~58488935~~83981645 4.~~75110128~~95659984 0.~~99397162~~81774147 0.00000000 3-A-4 10,779,508.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 10,000,000.00 ~~1008~~1013.~~76908800~~18245300 0.00000000 0.00000000 (4.~~41336500~~43584900) 3-A-6 12,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 2,264,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 115,000,000.00 ~~940~~909.~~01554530~~11662157 0.~~90075904~~87754791 2931.~~99816470~~91036209 0.00000000 5-A-1 40,785,000.00 ~~955~~919.~~77541792~~17933480 3.~~47139561~~37109746 335.~~12468751~~47267623 0.00000000 6-A-1 65,000,000.00 ~~986~~981.~~84065800~~93022908 3.~~85382185~~87499000 10.~~05660692~~34849415 0.00000000 7-A-1 50,450,000.00 ~~959~~940.~~67133043~~41363092 5.~~04172309~~01298375 1430.~~21597641~~71386957 0.00000000 8-A-1 14,108,000.00 ~~868~~806.~~20416147~~08053799 23.~~05307202~~01959881 39312.~~07055146~~90737454 0.00000000 8-A-2 74,996,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 6,138,696.57 ~~985~~979.~~99862544~~50068902 2.~~40395495~~41140441 43.~~09398147~~78712643 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-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 634,000.00 ~~992~~988.~~62563091~~92529968 3.~~70033123~~71854890 0.00000000 0.00000000 8-B-2 181,000.00 ~~992~~988.~~62563536~~92530387 3.~~70033149~~71856354 0.00000000 0.00000000 8-B-3 180,000.00 ~~992~~988.~~62561111~~92527778 3.~~70033333~~71855556 0.00000000 0.00000000 8-B-4 181,000.00 ~~992~~988.~~62563536~~92530387 3.~~70033149~~71856354 0.00000000 0.00000000 8-B-5 136,000.00 ~~992~~988.~~62566176~~92529412 3.~~70036765~~71852941 0.00000000 0.00000000 8-B-6 45,781.52 ~~992~~988.~~62562711~~92522572 3.~~70040138~~71853097 0.00000000 0.00000000 15-B-1 966,000.00 ~~991~~987.~~74404762~~55778468 4.~~18626294~~21615942 0.00000000 0.00000000 15-B-2 386,000.00 ~~991~~987.~~74404145~~55777202 4.~~18626943~~21616580 0.00000000 0.00000000 15-B-3 290,000.00 ~~991~~987.~~74403448~~55779310 4.~~18627586~~21617241 0.00000000 0.00000000 15-B-4 193,000.00 ~~991~~987.~~74404145~~55777202 4.~~18626943~~21616580 0.00000000 0.00000000 15-B-5 194,000.00 ~~991~~987.~~74402062~~55778351 4.~~18623711~~21618557 0.00000000 0.00000000 15-B-6 96,783.46 ~~991~~987.~~74404387~~55779138 4.~~18625249~~21611296 0.00000000 0.00000000 30-B-1 6,069,000.00 ~~997~~996.~~97288515~~94903114 1.~~02385401~~03156698 0.00000000 0.00000000 30-B-2 1,969,000.00 ~~997~~996.~~97288471~~94902996 1.~~02385475~~03156932 0.00000000 0.00000000 30-B-3 1,148,000.00 ~~997~~996.~~97288328~~94903310 1.~~02385017~~03156794 0.00000000 0.00000000 30-B-4 656,000.00 ~~997~~996.~~97288110~~94902439 1.~~02385671~~03157012 0.00000000 0.00000000 30-B-5 820,163.00 ~~997~~996.~~97289075~~94903330 1.~~02385745~~03156324 0.00000000 0.00000000 30-B-6 492,799.80 ~~997~~996.~~97288879~~94902474 1.~~02386405~~03157509 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 4.~~46030281~~42930656 ~~960~~956.~~56371563~~13440906 0.~~96056372~~95613441 4.~~46030281~~42930656 2-A-1 0.00000000 2614.~~04281319~~02238951 ~~928~~914.~~93493285~~91254333 0.~~92893493~~91491254 2614.~~04281319~~02238951 2-A-2 0.00000000 3.~~83430633~~85188029 ~~988~~984.~~54948197~~69760167 0.~~98854948~~98469760 3.~~83430633~~85188029 2-A-3 0.00000000 (4.~~62544331~~64664333) 1,~~013~~018.~~81311704~~45976037 1.~~01381312~~01845976 (4.~~62544331~~64664333) 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 21.~~02027278~~95697478 ~~988~~986.~~12875485~~17178007 0.~~98812875~~98617178 21.~~02027278~~95697478 3-A-2 0.00000000 21.~~02027250~~95697500 ~~988~~986.~~12875500~~17178000 0.~~98812876~~98617178 21.~~02027250~~95697500 3-A-3 0.00000000 5.~~74507290~~77434132 ~~982~~977.~~83981645~~06547514 0.~~98283982~~97706548 5.~~74507290~~77434132 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 (4.~~41336500~~43584900) 1,~~013~~017.~~18245300~~61830200 1.~~01318245~~01761830 (4.~~41336500~~43584900) 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 3032.~~89892374~~78791000 ~~909~~876.~~11662157~~32871148 0.~~90911662~~87632871 3032.~~89892374~~78791000 5-A-1 0.00000000 368.~~59608312~~84377369 ~~919~~910.~~17933480~~33556111 0.~~91917933~~91033556 368.~~59608312~~84377369 6-A-1 0.00000000 4.~~91042877~~22348415 ~~981~~977.~~93022908~~70674508 0.~~98193023~~97770675 4.~~91042877~~22348415 7-A-1 0.00000000 1935.~~25769950~~72685332 ~~940~~904.~~41363092~~68677760 0.~~94041363~~90468678 1935.~~25769950~~72685332 8-A-1 0.00000000 62335.~~12362348~~92697335 ~~806~~470.~~08053799~~15356464 0.~~80608054~~47015356 62335.~~12362348~~92697335 8-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 6.~~49793642~~19853084 ~~979~~973.~~50068902~~30215818 0.~~97950069~~97330216 6.~~49793642~~19853084 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-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 0.00000000 3.~~70033123~~71854890 ~~988~~985.~~92529968~~20675079 0.~~98892530~~98520675 3.~~70033123~~71854890 8-B-2 0.00000000 3.~~70033149~~71856354 ~~988~~985.~~92530387~~20674033 0.~~98892530~~98520674 3.~~70033149~~71856354 8-B-3 0.00000000 3.~~70033333~~71855556 ~~988~~985.~~92527778~~20677778 0.~~98892528~~98520678 3.~~70033333~~71855556 8-B-4 0.00000000 3.~~70033149~~71856354 ~~988~~985.~~92530387~~20674033 0.~~98892530~~98520674 3.~~70033149~~71856354 8-B-5 0.00000000 3.~~70036765~~71852941 ~~988~~985.~~92529412~~20676471 0.~~98892529~~98520676 3.~~70036765~~71852941 8-B-6 0.00000000 3.~~70040138~~71853097 ~~988~~985.~~92522572~~20669475 0.~~98892523~~98520669 3.~~70040138~~71853097 15-B-1 0.00000000 4.~~18626294~~21615942 ~~987~~983.~~55778468~~34161491 0.~~98755778~~98334161 4.~~18626294~~21615942 15-B-2 0.00000000 4.~~18626943~~21616580 ~~987~~983.~~55777202~~34160622 0.~~98755777~~98334161 4.~~18626943~~21616580 15-B-3 0.00000000 4.~~18627586~~21617241 ~~987~~983.~~55779310~~34162069 0.~~98755779~~98334162 4.~~18627586~~21617241 15-B-4 0.00000000 4.~~18626943~~21616580 ~~987~~983.~~55777202~~34160622 0.~~98755777~~98334161 4.~~18626943~~21616580 15-B-5 0.00000000 4.~~18623711~~21618557 ~~987~~983.~~55778351~~34159794 0.~~98755778~~98334160 4.~~18623711~~21618557 15-B-6 0.00000000 4.~~18625249~~21611296 ~~987~~983.~~55779138~~34157510 0.~~98755779~~98334158 4.~~18625249~~21611296 30-B-1 0.00000000 1.~~02385401~~03156698 ~~996~~995.~~94903114~~91746416 0.~~99694903~~99591746 1.~~02385401~~03156698 30-B-2 0.00000000 1.~~02385475~~03156932 ~~996~~995.~~94902996~~91746572 0.~~99694903~~99591747 1.~~02385475~~03156932 30-B-3 0.00000000 1.~~02385017~~03156794 ~~996~~995.~~94903310~~91746516 0.~~99694903~~99591747 1.~~02385017~~03156794 30-B-4 0.00000000 1.~~02385671~~03157012 ~~996~~995.~~94902439~~91746951 0.~~99694902~~99591747 1.~~02385671~~03157012 30-B-5 0.00000000 1.~~02385745~~03156324 ~~996~~995.~~94903330~~91747006 0.~~99694903~~99591747 1.~~02385745~~03156324 30-B-6 0.00000000 1.~~02386405~~03157509 ~~996~~995.~~94902474~~91746993 0.~~99694902~~99591747 1.~~02386405~~03157509 (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 32,000,000.00 4.75000% 30,~~880~~738,~~768~~038.5990 ~~122~~121,~~236~~671.3840 0.00 0.00 2-A-1 144,000,000.00 5.50000% ~~137~~133,~~516~~766,~~795~~630.4333 ~~630~~613,~~285~~097.3106 0.00 0.00 2-A-2 19,130,000.00 5.50000% 18,~~984~~910,~~301~~951.8759 8786,~~011~~675.3819 0.00 0.00 2-A-3 15,858,000.00 5.50000% 16,~~003~~077,~~698~~048.1341 73,~~350~~686.2847 0.00 0.00 2-A-4 19,888,000.00 5.50000% 19,888,000.00 91,153.33 0.00 0.00 3-A-1 75,188,000.00 5.25000% 74,~~447~~295,~~325~~424.0882 325,~~707~~042.0548 0.00 0.00 3-A-2 20,000,000.00 5.25000% 19,~~802~~762,~~980~~575.5510 86,~~638~~461.0427 0.00 0.00 3-A-3 7,682,000.00 5.25000% 7,~~594~~550,~~309~~175.1247 33,~~225~~032.1002 0.00 0.00 3-A-4 10,779,508.00 5.25000% 10,779,508.00 47,160.35 0.00 0.00 3-A-5 10,000,000.00 5.25000% 10,~~087~~131,~~690~~824.8853 44,~~133~~326.6573 0.00 0.00 3-A-6 12,000,000.00 5.25000% 12,000,000.00 52,500.00 0.00 0.00 3-A-7 2,264,000.00 5.25000% 2,264,000.00 9,905.00 0.00 0.00 4-A-1 115,000,000.00 6.00000% ~~108~~104,~~101~~548,~~787~~411.7148 ~~540~~522,~~508~~742.9406 0.00 0.00 5-A-1 40,785,000.00 5.25000% 3837,~~981~~488,~~300~~729.4217 ~~170~~164,~~543~~013.19 0.00 0.00 6-A-1 65,000,000.00 5.00000% 6463,~~144~~825,~~642~~464.7789 ~~267~~265,~~269~~939.3444 0.00 0.00 7-A-1 50,450,000.00 6.~~32442~~32074% 4847,~~415~~443,~~418~~867.6268 ~~255~~249,~~166~~900.0548 0.00 0.00 8-A-1 14,108,000.00 5.~~14250~~14033% 1211,~~248~~372,~~624~~184.3123 5248,~~490~~714.5000 0.00 0.00 8-A-2 74,996,000.00 5.~~14250~~14033% 74,996,000.00 321,~~389~~253.3863 0.00 0.00 PO 6,138,696.57 0.00000% 6,~~052~~012,~~746~~857.3852 0.00 0.00 0.00 15-AX 0.00 5.00000% 2,~~305~~211,~~614~~987.1294 9,~~606~~216.7362 0.00 0.00 30-AX 0.00 5.50000% 1312,~~156~~760,~~831~~679.1858 6058,~~302~~486.1445 0.00 0.00 A-LR 50.00 4.75000% 0.00 0.00 0.00 0.00 A-UR 50.00 4.75000% 0.00 0.00 0.00 0.00 8-B-1 634,000.00 5.~~14250~~14033% ~~629~~626,~~324~~978.6564 2,~~696~~685.9273 0.00 0.00 8-B-2 181,000.00 5.~~14250~~14033% ~~179~~178,~~665~~995.2448 ~~769~~766.9475 0.00 0.00 8-B-3 180,000.00 5.~~14250~~14033% 178,~~672~~006.6155 ~~765~~762.6951 0.00 0.00 8-B-4 181,000.00 5.~~14250~~14033% ~~179~~178,~~665~~995.2448 ~~769~~766.9475 0.00 0.00 8-B-5 136,000.00 5.~~14250~~14033% 134,~~997~~493.0984 ~~578~~576.5212 0.00 0.00 8-B-6 45,781.52 5.~~14250~~14033% 45,~~443~~274.9150 ~~194~~193.7594 0.00 0.00 15-B-1 966,000.00 5.~~36477~~36343% ~~958~~953,~~024~~980.7582 4,~~282~~263.9884 0.00 0.00 15-B-2 386,000.00 5.~~36477~~36343% ~~382~~381,~~813~~197.2030 1,~~711~~703.4277 0.00 0.00 15-B-3 290,000.00 5.~~36477~~36343% ~~287~~286,~~605~~391.7776 1,~~285~~280.7803 0.00 0.00 15-B-4 193,000.00 5.~~36477~~36343% ~~191~~190,~~406~~598.6065 ~~855~~851.7188 0.00 0.00 15-B-5 194,000.00 5.~~36477~~36343% ~~192~~191,~~398~~586.3421 ~~860~~856.1430 0.00 0.00 15-B-6 96,783.46 5.~~36477~~36343% 95,~~984~~579.4226 ~~429~~427.1119 0.00 0.00 30-B-1 6,069,000.00 5.61914% 6,~~056~~050,~~697~~483.4467 28,~~361~~332.1712 0.00 0.00 30-B-2 1,969,000.00 5.61914% 1,~~965~~962,~~008~~992.6164 9,~~201~~191.3895 0.00 0.00 30-B-3 1,148,000.00 5.61914% 1,~~145~~144,~~672~~497.8749 5,~~364~~359.7425 0.00 0.00 30-B-4 656,000.00 5.61914% ~~654~~653,~~670~~998.2156 3,~~065~~062.5743 0.00 0.00 30-B-5 820,163.00 5.61914% ~~818~~817,~~500~~660.4471 3,~~832~~828.7279 0.00 0.00 30-B-6 492,799.80 5.61914% 491,~~800~~296.8428 2,~~302~~300.9155 0.00 0.00 Totals 749,905,832.35 3,~~347~~292,~~911~~187.5307 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 50.8900 0.00 ~~122~~121,~~230~~671.4840 0.00 30,~~738~~596,~~038~~301.9009 2-A-1 0.00 0.00 ~~630~~613,~~285~~097.3106 0.00 ~~133~~131,~~766~~747,~~630~~406.3324 2-A-2 0.00 0.00 8786,~~011~~675.3819 0.00 18,~~910~~837,~~951~~265.5912 2-A-3 0.00 0.00 73,~~350~~686.2847 0.00 16,~~077~~150,~~048~~734.4188 2-A-4 0.00 0.00 91,153.33 0.00 19,888,000.00 3-A-1 0(232.0091) 0.00 325,~~707~~275.0539 0.00 74,~~295~~148,~~424~~283.8280 3-A-2 0(61.0095) 0.00 86,~~638~~523.0422 0.00 19,~~762~~723,~~575~~435.1060 3-A-3 0(23.0067) 0.00 33,~~225~~055.1069 0.00 7,~~550~~505,~~175~~816.4798 3-A-4 0(33.0079) 0.00 47,~~160~~194.3514 0.00 10,779,508.00 3-A-5 0(31.0076) 0.00 44,~~133~~358.6549 0.00 10,~~131~~176,~~824~~183.5302 3-A-6 0(37.0061) 0.00 52,~~500~~537.0062 0.00 12,000,000.00 3-A-7 0(7.0010) 0.00 9,~~905~~912.0010 0.00 2,264,000.00 4-A-1 0.00 0.00 ~~540~~522,~~508~~742.9406 0.00 ~~104~~100,~~548~~777,~~411~~801.4882 5-A-1 80.2200 0.00 ~~170~~164,~~534~~013.9719 0.00 37,~~488~~128,~~729~~035.1786 6-A-1 120.8800 0.00 ~~267~~265,~~256~~939.4644 0.00 63,~~825~~550,~~464~~938.8943 7-A-1 120.3000 0.00 ~~255~~249,~~153~~900.7548 0.00 4745,~~443~~641,~~867~~447.6893 8-A-1 0.00 0.00 5248,~~490~~714.5000 0.00 116,~~372~~632,~~184~~926.2349 8-A-2 0.00 0.00 321,~~389~~253.3863 0.00 74,996,000.00 PO 0.00 0.00 0.00 0.00 65,~~012~~974,~~857~~806.5262 15-AX 0.4600 0.00 9,~~606~~216.2662 0.00 2,~~211~~203,~~987~~150.9457 30-AX (0.0082) 0.00 6058,~~302~~487.1427 0.00 12,~~760~~449,~~679~~864.5811 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0713 0.00 0.00 8-B-1 0.00 0.00 2,~~696~~685.9273 0.00 ~~626~~624,~~978~~621.6408 8-B-2 0.00 0.00 ~~769~~766.9475 0.00 178,~~995~~322.4842 8-B-3 0.00 0.00 ~~765~~762.6951 0.00 ~~178~~177,~~006~~337.5522 8-B-4 0.00 0.00 ~~769~~766.9475 0.00 178,~~995~~322.4842 8-B-5 0.00 0.00 ~~578~~576.5212 0.00 ~~134~~133,~~493~~988.8412 8-B-6 0.00 0.00 ~~194~~193.7594 0.00 45,~~274~~104.5026 15-B-1 0.2100 0.00 4,~~282~~263.7884 0.00 ~~953~~949,~~980~~908.8200 15-B-2 0.0800 0.00 1,~~711~~703.3477 0.00 ~~381~~379,~~197~~569.3086 15-B-3 0.0600 0.00 1,~~285~~280.7203 0.00 ~~286~~285,~~391~~169.7607 15-B-4 0.0400 0.00 ~~855~~851.6788 0.00 ~~190~~189,~~598~~784.6593 15-B-5 0.0400 0.00 ~~860~~856.1030 0.00 ~~191~~190,~~586~~768.2127 15-B-6 0.0200 0.00 ~~429~~427.0919 0.00 95,~~579~~171.2620 30-B-1 0.00 0.00 28,~~361~~332.1712 0.00 6,~~050~~044,~~483~~223.6709 30-B-2 0.00 0.00 9,~~201~~191.3895 0.00 1,~~962~~960,~~992~~961.6449 30-B-3 0.00 0.00 5,~~364~~359.7425 0.00 1,~~144~~143,~~497~~313.4925 30-B-4 0.00 0.00 3,~~065~~062.5743 0.00 653,~~998~~321.5686 30-B-5 0.00 0.00 3,~~832~~828.7279 0.00 ~~817~~816,~~660~~814.7166 30-B-6 0.00 0.00 2,~~302~~300.9155 0.00 ~~491~~490,~~296~~787.2893 Totals 40(429.2061) 0.00 3,~~347~~292,~~871~~616.3982 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 32,000,000.00 4.75000% ~~965~~960.~~02401844~~56371563 3.~~81988688~~80223125 0.00000000 0.00000000 2-A-1 144,000,000.00 5.50000% ~~954~~928.~~97774604~~93493285 4.~~37698132~~25761847 0.00000000 0.00000000 2-A-2 19,130,000.00 5.50000% ~~992~~988.~~38378829~~54948197 4.~~54842551~~53085154 0.00000000 0.00000000 2-A-3 15,858,000.00 5.50000% ~~1009~~1013.~~18767373~~81311704 4.~~62544331~~64664333 0.00000000 0.00000000 2-A-4 19,888,000.00 5.50000% 1000.00000000 4.58333317 0.00000000 0.00000000 3-A-1 75,188,000.00 5.25000% ~~990~~988.~~14902750~~12875485 4.~~33190203~~32306325 0.00000000 0.00000000 3-A-2 20,000,000.00 5.25000% ~~990~~988.~~14902750~~12875500 4.~~33190200~~32306350 0.00000000 0.00000000 3-A-3 7,682,000.00 5.25000% ~~988~~982.~~58488935~~83981645 4.~~32505858~~29992450 0.00000000 0.00000000 3-A-4 10,779,508.00 5.25000% 1000.00000000 4.37500023 0.00000000 0.00000000 3-A-5 10,000,000.00 5.25000% ~~1008~~1013.~~76908800~~18245300 4.~~41336500~~43267300 0.00000000 0.00000000 3-A-6 12,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-7 2,264,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 115,000,000.00 6.00000% ~~940~~909.~~01554530~~11662157 4.~~70007774~~54558313 0.00000000 0.00000000 5-A-1 40,785,000.00 5.25000% ~~955~~919.~~77541792~~17933480 4.~~18151747~~02140959 0.00000000 0.00000000 6-A-1 65,000,000.00 5.00000% ~~986~~981.~~84065800~~93022908 4.~~11183600~~09137600 0.00000000 0.00000000 7-A-1 50,450,000.00 6.~~32442~~32074% ~~959~~940.~~67133043~~41363092 54.~~05780079~~95342874 0.00000000 0.00000000 8-A-1 14,108,000.00 5.~~14250~~14033% ~~868~~806.~~20416147~~08053799 3.~~72061951~~45293451 0.00000000 0.00000000 8-A-2 74,996,000.00 5.~~14250~~14033% 1000.00000000 4.~~28542029~~28361019 0.00000000 0.00000000 PO 6,138,696.57 0.00000% ~~985~~979.~~99862544~~50068902 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~946~~908.~~57566792~~13720456 3.~~94406713~~78390649 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~936~~908.~~89057039~~68083711 4.~~29408157~~16478731 0.00000000 0.00000000 A-LR 50.00 4.75000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 4.75000% 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 634,000.00 5.~~14250~~14033% ~~992~~988.~~62563091~~92529968 4.~~25381703~~23616719 0.00000000 0.00000000 8-B-2 181,000.00 5.~~14250~~14033% ~~992~~988.~~62563536~~92530387 4.~~25381215~~23618785 0.00000000 0.00000000 8-B-3 180,000.00 5.~~14250~~14033% ~~992~~988.~~62561111~~92527778 4.~~25383333~~23616667 0.00000000 0.00000000 8-B-4 181,000.00 5.~~14250~~14033% ~~992~~988.~~62563536~~92530387 4.~~25381215~~23618785 0.00000000 0.00000000 8-B-5 136,000.00 5.~~14250~~14033% ~~992~~988.~~62566176~~92529412 4.~~25382353~~23617647 0.00000000 0.00000000 8-B-6 45,781.52 5.~~14250~~14033% ~~992~~988.~~62562711~~92522572 4.~~25389983~~23620710 0.00000000 0.00000000 15-B-1 966,000.00 5.~~36477~~36343% ~~991~~987.~~74404762~~55778468 4.~~43372671~~41391304 0.00000000 0.00000000 15-B-2 386,000.00 5.~~36477~~36343% ~~991~~987.~~74404145~~55777202 4.~~43373057~~41391192 0.00000000 0.00000000 15-B-3 290,000.00 5.~~36477~~36343% ~~991~~987.~~74403448~~55779310 4.~~43372414~~41389655 0.00000000 0.00000000 15-B-4 193,000.00 5.~~36477~~36343% ~~991~~987.~~74404145~~55777202 4.~~43373057~~41388601 0.00000000 0.00000000 15-B-5 194,000.00 5.~~36477~~36343% ~~991~~987.~~74402062~~55778351 4.~~43371134~~41391753 0.00000000 0.00000000 15-B-6 96,783.46 5.~~36477~~36343% ~~991~~987.~~74404387~~55779138 4.~~43371212~~41387402 0.00000000 0.00000000 30-B-1 6,069,000.00 5.61914% ~~997~~996.~~97288515~~94903114 4.~~67312078~~66833416 0.00000000 0.00000000 30-B-2 1,969,000.00 5.61914% ~~997~~996.~~97288471~~94902996 4.~~67312341~~66833418 0.00000000 0.00000000 30-B-3 1,148,000.00 5.61914% ~~997~~996.~~97288328~~94903310 4.~~67311847~~66833624 0.00000000 0.00000000 30-B-4 656,000.00 5.61914% ~~997~~996.~~97288110~~94902439 4.~~67312500~~66833841 0.00000000 0.00000000 30-B-5 820,163.00 5.61914% ~~997~~996.~~97289075~~94903330 4.~~67311986~~66832813 0.00000000 0.00000000 30-B-6 492,799.80 5.61914% ~~997~~996.~~97288879~~94902474 4.~~67311472~~66832576 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.~~00018406~~00000000 0.00000000 3.~~81970250~~80223125 0.00000000 ~~960~~956.~~56371563~~13440906 2-A-1 0.00000000 0.00000000 4.~~37698132~~25761847 0.00000000 ~~928~~914.~~93493285~~91254333 2-A-2 0.00000000 0.00000000 4.~~54842551~~53085154 0.00000000 ~~988~~984.~~54948197~~69760167 2-A-3 0.00000000 0.00000000 4.~~62544331~~64664333 0.00000000 ~~1013~~1018.~~81311704~~45976037 2-A-4 0.00000000 0.00000000 4.58333317 0.00000000 1000.00000000 3-A-1 (0.~~00000000~~00309770) 0.00000000 4.~~33190203~~32616096 0.00000000 ~~988~~986.~~12875485~~17178007 3-A-2 (0.~~00000000~~00309750) 0.00000000 4.~~33190200~~32616100 0.00000000 ~~988~~986.~~12875500~~17178000 3-A-3 (0.~~00000000~~00308123) 0.00000000 4.~~32505858~~30300573 0.00000000 ~~982~~977.~~83981645~~06547514 3-A-4 (0.~~00000000~~00313465) 0.00000000 4.~~37500023~~37813488 0.00000000 1000.00000000 3-A-5 (0.~~00000000~~00317600) 0.00000000 4.~~41336500~~43584900 0.00000000 ~~1013~~1017.~~18245300~~61830200 3-A-6 (0.~~00000000~~00313417) 0.00000000 4.~~37500000~~37813500 0.00000000 1000.00000000 3-A-7 (0.~~00000000~~00313604) 0.00000000 4.~~37500000~~37813604 0.00000000 1000.00000000 4-A-1 0.00000000 0.00000000 4.~~70007774~~54558313 0.00000000 ~~909~~876.~~11662157~~32871148 5-A-1 0.~~00020154~~00000000 0.00000000 4.~~18131592~~02140959 0.00000000 ~~919~~910.~~17933480~~33556111 6-A-1 0.~~00019815~~00000000 0.00000000 4.~~11163785~~09137600 0.00000000 ~~981~~977.~~93022908~~70674508 7-A-1 0.~~00024381~~00000000 0.00000000 54.~~05755699~~95342874 0.00000000 ~~940~~904.~~41363092~~68677760 8-A-1 0.00000000 0.00000000 3.~~72061951~~45293451 0.00000000 ~~806~~470.~~08053799~~15356464 8-A-2 0.00000000 0.00000000 4.~~28542029~~28361019 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~979~~973.~~50068902~~30215818 15-AX 0.~~00018885~~00000000 0.00000000 3.~~94387417~~78390649 0.00000000 ~~908~~904.~~13720456~~50900011 30-AX (0.~~00000000~~00005839) 0.00000000 4.~~29408157~~16484570 0.00000000 ~~908~~886.~~68083711~~54784178 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 12.~~40000000~~60000000 0.00000000 0.00000000 8-B-1 0.00000000 0.00000000 4.~~25381703~~23616719 0.00000000 ~~988~~985.~~92529968~~20675079 8-B-2 0.00000000 0.00000000 4.~~25381215~~23618785 0.00000000 ~~988~~985.~~92530387~~20674033 8-B-3 0.00000000 0.00000000 4.~~25383333~~23616667 0.00000000 ~~988~~985.~~92527778~~20677778 8-B-4 0.00000000 0.00000000 4.~~25381215~~23618785 0.00000000 ~~988~~985.~~92530387~~20674033 8-B-5 0.00000000 0.00000000 4.~~25382353~~23617647 0.00000000 ~~988~~985.~~92529412~~20676471 8-B-6 0.00000000 0.00000000 4.~~25389983~~23620710 0.00000000 ~~988~~985.~~92522572~~20669475 15-B-1 0.~~00021739~~00000000 0.00000000 4.~~43351967~~41391304 0.00000000 ~~987~~983.~~55778468~~34161491 15-B-2 0.~~00020725~~00000000 0.00000000 4.~~43352332~~41391192 0.00000000 ~~987~~983.~~55777202~~34160622 15-B-3 0.~~00020690~~00000000 0.00000000 4.~~43351724~~41389655 0.00000000 ~~987~~983.~~55779310~~34162069 15-B-4 0.~~00020725~~00000000 0.00000000 4.~~43352332~~41388601 0.00000000 ~~987~~983.~~55777202~~34160622 15-B-5 0.~~00020619~~00000000 0.00000000 4.~~43350515~~41391753 0.00000000 ~~987~~983.~~55778351~~34159794 15-B-6 0.~~00020665~~00000000 0.00000000 4.~~43350548~~41387402 0.00000000 ~~987~~983.~~55779138~~34157510 30-B-1 0.00000000 0.00000000 4.~~67312078~~66833416 0.00000000 ~~996~~995.~~94903114~~91746416 30-B-2 0.00000000 0.00000000 4.~~67312341~~66833418 0.00000000 ~~996~~995.~~94902996~~91746572 30-B-3 0.00000000 0.00000000 4.~~67311847~~66833624 0.00000000 ~~996~~995.~~94903310~~91746516 30-B-4 0.00000000 0.00000000 4.~~67312500~~66833841 0.00000000 ~~996~~995.~~94902439~~91746951 30-B-5 0.00000000 0.00000000 4.~~67311986~~66832813 0.00000000 ~~996~~995.~~94903330~~91747006 30-B-6 0.00000000 0.00000000 4.~~67311472~~66832576 0.00000000 ~~996~~995.~~94902474~~91746993 (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 PO-1 0.00000% 0.00 0.00 1,~~558~~551,~~835~~614.5361 1,~~551~~544,~~614~~548.6180 9796.~~26991753~~82696556% PO-2 0.00000% 0.00 0.00 21,~~001~~986,~~073~~312.3070 1,~~986~~983,~~312~~908.7098 98.~~11980479~~00106591% PO-3 0.00000% 0.00 0.00 261,~~404~~037.23 ~~261~~260,~~037~~681.2373 99.~~18064534~~04557373% PO-4 0.00000% 0.00 0.00 ~~995,757.44~~ 983,455.10 97961,576.~~40578091~~32 95.23880892% PO-5 0.00000% 0.00 0.00 5,~~061~~029.1116 53,~~029~~796.1614 9874.~~56884704~~40231430% PO-6 0.00000% 0.00 0.00 1,~~230~~225,~~614~~408.7772 1,~~225~~220,~~408~~294.7265 98.~~72660346~~31458194% 15-AX-2 5.00000% 1,~~997~~905,~~618~~262.8848 1,~~905~~897,~~262~~703.4873 0.00 0.00 89.~~98145211~~62446859% 15-AX-4 5.00000% ~~307,995.24~~ 306,725.46 305,446.83 0.00 0.00 9695.~~34931130~~94766509% 30-AX-1 5.50000% 9,~~420~~098,~~112~~053.8243 98,~~098~~916,~~053~~993.4396 0.00 0.00 9189.~~02984854~~21827244% 30-AX-5 5.50000% 249,~~522~~171.2290 ~~249~~248,~~171~~832.9056 0.00 0.00 99.~~18064444~~04557319% 30-AX-6 5.50000% 3,~~487~~413,~~196~~454.1426 3,~~413~~284,~~454~~037.2659 0.00 0.00 8986.~~89234600~~48419485%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1416,~~836~~773,~~517~~692.9803 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1416,~~836~~773,~~517~~692.9803 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~125~~122,~~096~~756.4524 Payment of Interest and Principal 1416,~~711~~650,~~421~~935.5379 Total Withdrawals (Pool Distribution Amount) 1416,~~836~~773,~~517~~692.9803 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 40(429.2062) Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 40(429.2062)

SERVICING FEES Gross Servicing Fee ~~123~~120,~~098~~771.8570 LPMI Fees ~~840~~839.6298 Master Servicing Fee ~~773~~761.23 WMMSC Master Servicing Fee 383.7533 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~125~~122,~~096~~756.4524

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 117 0 0 0 117 53,~~512~~295,~~700~~876.5668 0.00 0.00 0.00 53,~~512~~295,~~700~~876.5668 60 Days 10 0 0 0 10 ~~712,062~~0.6000 0.00 0.00 0.00 ~~712,062~~0.6000 90 Days 02 0 0 0 02 01,065,562.0070 0.00 0.00 0.00 01,065,562.0070 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 129 0 0 0 129 64,~~224~~361,~~763~~439.1638 0.00 0.00 0.00 64,~~224~~361,~~763~~439.1638 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~934579~~605013% 0.000000% 0.000000% 0.000000% 0.~~934579~~605013% 0.~~949598~~580965% 0.000000% 0.000000% 0.000000% 0.~~949598~~580965% 60 Days 0.~~084962~~000000% 0.000000% 0.000000% 0.000000% 0.~~084962~~000000% 0.~~122657~~000000% 0.000000% 0.000000% 0.000000% 0.~~122657~~000000% 90 Days 0.~~000000~~172861% 0.000000% 0.000000% 0.000000% 0.~~000000~~172861% 0.~~000000~~187827% 0.000000% 0.000000% 0.000000% 0.~~000000~~187827% 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.~~019541~~777874% 0.000000% 0.000000% 0.000000% 10.~~019541~~777874% 10.~~072255~~768791% 0.000000% 0.000000% 0.000000% 10.~~072255~~768791%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 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 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 02 0 0 0 02 01,111,237.00 0.00 0.00 0.00 01,111,237.00 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 02 0 0 0 02 01,111,237.00 0.00 0.00 0.00 01,111,237.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~562500% 0.000000% 0.000000% 0.000000% 01.~~000000~~562500% 02.~~000000~~395574% 0.000000% 0.000000% 0.000000% 02.~~000000~~395574% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~562500% 0.000000% 0.000000% 0.000000% 01.~~000000~~562500% 02.~~000000~~395574% 0.000000% 0.000000% 0.000000% 02.~~000000~~395574% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 20 0 0 0 20 ~~1,145,001~~0.1200 0.00 0.00 0.00 ~~1,145,001~~0.1200 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~1,145,001~~0.1200 0.00 0.00 0.00 ~~1,145,001~~0.1200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~242236~~000000% 0.000000% 0.000000% 0.000000% 10.~~242236~~000000% 10.~~300956~~000000% 0.000000% 0.000000% 0.000000% 10.~~300956~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~242236~~000000% 0.000000% 0.000000% 0.000000% 10.~~242236~~000000% 10.~~300956~~000000% 0.000000% 0.000000% 0.000000% 10.~~300956~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 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 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 21 0 0 0 21 ~~779~~370,~~885~~684.7638 0.00 0.00 0.00 ~~779~~370,~~885~~684.7638 60 Days 10 0 0 0 10 ~~712,062~~0.6000 0.00 0.00 0.00 ~~712,062~~0.6000 90 Days 02 0 0 0 02 01,065,562.0070 0.00 0.00 0.00 01,065,562.0070 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 3 0 0 0 3 1,~~491~~436,~~948~~247.3608 0.00 0.00 0.00 1,~~491~~436,~~948~~247.3608 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~497512~~251256% 0.000000% 0.000000% 0.000000% 0.~~497512~~251256% 0.~~391372~~187933% 0.000000% 0.000000% 0.000000% 0.~~391372~~187933% 60 Days 0.~~248756~~000000% 0.000000% 0.000000% 0.000000% 0.~~248756~~000000% 0.~~357336~~000000% 0.000000% 0.000000% 0.000000% 0.~~357336~~000000% 90 Days 0.~~000000~~502513% 0.000000% 0.000000% 0.000000% 0.~~000000~~502513% 0.~~000000~~540229% 0.000000% 0.000000% 0.000000% 0.~~000000~~540229% 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.~~746269~~753769% 0.000000% 0.000000% 0.000000% 0.~~746269~~753769% 0.~~748708~~728162% 0.000000% 0.000000% 0.000000% 0.~~748708~~728162% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 74 0 0 0 74 31,~~587,~~813,955.6830 0.00 0.00 0.00 31,~~587,~~813,955.6830 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 74 0 0 0 74 31,~~587,~~813,955.6830 0.00 0.00 0.00 31,~~587,~~813,955.6830 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~153153~~860465% 0.000000% 0.000000% 0.000000% 31.~~153153~~860465% 31.~~314037~~736507% 0.000000% 0.000000% 0.000000% 31.~~314037~~736507% 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 31.~~153153~~860465% 0.000000% 0.000000% 0.000000% 31.~~153153~~860465% 31.~~314037~~736507% 0.000000% 0.000000% 0.000000% 31.~~314037~~736507% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3930,~~532~~072.5326

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~837214~~831243% Weighted Average Pass-Through Rate 5.~~527540~~612658% Weighted Average Maturity (Stepdown Calculation) ~~268~~267 Beginning Scheduled Collateral Loan Count 1,~~198~~177 Number Of Loans Paid In Full 2120 Ending Scheduled Collateral Loan Count 1,~~177~~157 Beginning Scheduled Collateral Balance ~~590~~579,~~541~~370,~~032~~154.2482 Ending Scheduled Collateral Balance ~~579~~566,~~370~~198,~~154~~471.8288 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~580~~567,~~530~~311,~~111~~097.7233 Monthly P &I Constant 4,~~312~~246,~~074~~166.9196 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 1416,~~539~~481,~~010~~675.1561 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~439~~430,~~479~~793.7535 Unscheduled Principal 911,~~731~~740,~~397~~889.6759

Miscellaneous Reporting Senior % - Group 1 98.~~585241~~584344% Senior Prepayment % - Group 1 100.000000% Junior % - Group 1 1.~~414759~~415656% Senior % - Group 2 95.~~778512~~702511% Senior Prepayment % - Group 2 100.000000% Junior % - Group 2 4.~~221488~~297489% Senior % - Group 3 99.809523% Senior Prepayment % - Group 3 100.000000% Junior % - Group 3 0.190477% Senior % - Group 4 97.~~605027~~527953% Senior Prepayment % - Group 4 100.000000% Junior % - Group 4 2.~~394973~~472047% Senior % - Group 5 98.~~733756~~688722% Senior Prepayment % - Group 5 100.000000% Junior % - Group 5 1.~~266244~~311278% Senior % - Group 6 99.~~080600~~079619% Senior Prepayment % - Group 6 100.000000% Junior % - Group 6 0.~~919400~~920381% Senior % - Group 7 98.~~836534~~819154% Senior Prepayment % - Group 7 100.000000% Junior % - Group 7 1.~~163466~~180846% Senior % - Group 8 98.~~478686~~469125% Senior Prepayment % - Group 8 100.000000% Junior % - Group 8 1.~~521314~~530875%

Group Level Collateral Statement Group 1 2 4 Collateral Description Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.~~775226~~775228 5.~~961383~~956825 6.~~371081~~372006 Weighted Average Net Rate 4.~~525226~~525228 5.~~710788~~706220 6.~~121081~~122006 Weighted Average Maturity ~~174~~173 ~~353~~352 ~~355~~354 Beginning Loan Count 64 ~~410~~402 ~~229~~222 Loans Paid In Full 0 84 7 Ending Loan Count 64 ~~402~~398 ~~222~~215 Beginning Scheduled Balance 32,~~882~~731,~~762~~046.2188 ~~202~~199,~~873~~099,~~682~~877.6768 ~~111~~108,~~750~~181,~~081~~861.6229 Ending scheduled Balance 32,~~731~~580,~~046~~469.8829 ~~199~~197,~~099~~069,~~877~~300.6875 ~~108~~104,~~181~~386,~~861~~814.2988 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 261,803.40 1,~~220~~198,~~485~~885.2952 ~~700~~678,~~515~~996.4929 Scheduled Principal ~~130~~131,~~951~~554.2288 ~~212~~210,~~645~~549.5754 ~~107~~104,~~208~~550.1411 Unscheduled Principal 2019,~~764~~022.1171 31,~~561~~820,~~159~~027.4239 3,~~461~~690,~~012~~496.1930 Scheduled Interest 130,~~852~~248.1852 1988,~~007,839~~335.7298 ~~593~~574,~~307~~446.3518 Servicing Fees 6,~~850~~818.5797 4241,~~365~~579.9361 2322,~~281~~537.2587 Master Servicing Fees 1110.0598 ~~598~~587.8740 80.3932 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 1,~~033~~032.3241 ~~191~~190.0590 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 123,~~990~~418.5657 ~~963~~945,~~841~~136.6056 ~~569~~551,~~754~~637.6609 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

Group Level Collateral Statement Group 5 6 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~752950~~750746 5.~~180614~~180569 6.~~574417~~570745 Weighted Average Net Rate 5.~~502951~~500746 4.~~931179~~931133 6.~~324417~~320745 Weighted Average Maturity ~~176~~175 ~~174~~173 ~~140~~139 Beginning Loan Count 7067 129 ~~134~~132 Loans Paid In Full 30 0 24 Ending Loan Count 67 129 ~~132~~128 Beginning Scheduled Balance 3937,~~486~~991,~~290~~871.2327 65,~~970~~643,~~476~~767.1376 48,~~985~~010,~~346~~801.3322 Ending scheduled Balance 37,~~991~~628,~~871~~118.2711 65,~~643~~361,~~767~~787.76 48 46,~~010~~205,~~801~~359.2236 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~332~~321,~~717~~404.6602 542,459.59 ~~525~~518,~~724~~816.1709 Scheduled Principal ~~143~~139,~~415~~336.4501 ~~257~~259,~~653~~066.2820 ~~257~~255,~~349~~927.1014 Unscheduled Principal 1224,~~351,003~~417.5115 6922,~~055~~914.0908 ~~717~~1,~~196~~549,514.0172 Scheduled Interest ~~189~~182,~~302~~068.2101 ~~284~~283,~~806~~393.3139 ~~268~~262,~~375~~888.0795 Servicing Fees 87,~~226~~914.2997 13,~~712~~644.8094 10,~~205~~002.2724 Master Servicing Fees 22.1400 60.7853 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 ~~181~~174,~~053~~131.7804 ~~271~~269,~~032~~687.7392 ~~258~~252,~~169~~886.8071 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

Group Level Collateral Statement Group 8 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~392503~~390333 5.~~837214~~831243 Weighted Average Net Rate 5.~~142504~~140333 5.~~587073~~581099 Weighted Average Maturity ~~176~~175.00 ~~268~~267.00 Record Date 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~728~~723,~~369~~802.3105 4,~~312~~246,~~074~~166.9196 Beginning Loan Count ~~162~~161 1,~~198~~177 Loans Paid In Full 15 2120 Ending Loan Count ~~161~~156 1,~~177~~157 Beginning Scheduled Balance 8887,~~592~~710,~~393~~928.0572 ~~590~~579,~~541~~370,~~032~~154.2482 Ending Scheduled Balance 8782,~~710~~966,~~928~~622.7201 ~~579~~566,~~370~~198,~~154~~471.8288 Scheduled Principal ~~330~~329,~~256~~809.9947 1,~~439~~430,~~479~~793.7535 Unscheduled Principal ~~551~~4,~~207~~414,497.3424 911,~~731~~740,~~397~~889.6759 Scheduled Interest ~~398~~393,~~112~~992.3258 2,~~872~~815,~~595~~373.1661 Servicing Fee 18,~~456~~273.7410 ~~123~~120,~~098~~771.8570 Master Servicing Fee 0.00 ~~773~~761.23 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 1,~~224~~223.3731 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~379~~375,~~655~~719.5848 2,~~747~~692,~~498~~617.7137 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00

Filing Compare · MASTR Asset Securitization Trust 2004-9