8-K 1 mst04009_10505.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 25, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-39 54-2165606 Pooling and Servicing Agreement) (Commission 54-6636556 (State or other File Number) 54-6636557 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On May 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 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 May 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/1/2005 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 May 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 114/3029/~~2004~~2005 Distribution Date: 125/2725/~~2004~~2005 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,~~738~~043,~~038~~077.9060 ~~121~~118,~~671~~920.4052 ~~141~~169,~~737~~649.8178 2-A-1 57643MFD1 ACCR 5.50000% ~~133~~122,~~766~~550,~~630~~855.3356 ~~613~~561,~~097~~619.0662 23,~~019~~538,~~224~~644.0943 2-A-2 57643MFE9 ACCR 5.50000% 18,~~910~~539,~~951~~126.5942 8684,~~675~~960.1913 7375,~~686~~381.4703 2-A-3 57643MFF6 SEQ 5.50000% 16,~~077~~448,~~048~~873.4158 7375,~~686~~381.4703 (7375,~~686~~381.4703) 2-A-4 57643MFG4 LOCK 5.50000% 19,888,000.00 91,~~153~~141.3368 0.00 3-A-1 57643MFH2 SEQ 5.25000% 7471,~~295~~597,~~424~~715.8289 ~~325~~313,~~275~~228.3918 ~~147~~616,~~141~~725.0274 3-A-2 57643MFJ8 SEQ 5.25000% 19,~~762~~044,~~575~~984.1081 8683,~~523~~318.2266 39164,~~139~~048.5098 3-A-3 57643MFK5 ACCR 5.25000% 7,~~550~~326,~~175~~468.4742 3332,~~055~~052.6909 4445,~~358~~303.4974 3-A-4 57643MFL3 ACCR 5.25000% 10,779,508.00 47,~~194~~158.1457 0.00 3-A-5 57643MFM1 SEQ 5.25000% 10,~~131~~355,~~824~~531.5358 4445,~~358~~303.4974 (4445,~~358~~303.4974) 3-A-6 57643MFN9 LOCK 5.25000% 12,000,000.00 52,~~537~~498.6202 0.00 3-A-7 57643MFP4 LOCK 5.25000% 2,264,000.00 9,~~912~~904.1063 0.00 4-A-1 57643MFQ2 SEN 6.00000% ~~104~~83,~~548~~033,~~411~~242.4826 ~~522~~415,~~742~~113.0614 32,~~770~~278,~~609~~905.6542 5-A-1 57643MFR0 SEN 5.25000% 3732,~~488~~101,~~729~~625.1776 ~~164~~140,~~013~~444.1961 ~~360~~621,~~693~~985.3105 6-A-1 57643MFS8 SEN 5.00000% 6361,~~825~~002,~~464~~519.8974 ~~265~~254,~~939~~177.4417 ~~274~~807,~~526~~425.4771 7-A-1 57643MFT6 PO 6.~~32074~~31993% 4741,~~443~~876,~~867~~767.6889 ~~249~~220,~~900~~548.4869 1894,~~802,419~~029.7532 8-A-1 57643MGF5 SEQ 5.~~14033~~11066% 11676,~~372,184~~648.2374 482,~~714~~881.0077 4674,~~739,257~~093.7467 8-A-2 57643MGG3 SEQ 5.~~14033~~11066% 74,996,000.00 ~~321~~319,~~253~~399.6316 0.00 PO 57643MFU3 PO 0.00000% 65,~~012~~651,~~857~~330.5251 0.00 3818,~~050~~280.9040 15-AX 57643MFV1 IO 5.00000% 0.00 97,~~216~~592.6244 0.00 30-AX 57643MFW9 IO 5.50000% 0.00 5851,~~487~~997.2745 0.00 A-LR 57643MFX7 SEN 4.75000% 0.00 0.00 0.00 A-UR 57643MFY5 SEN 4.75000% 0.00 0.1306 0.00 8-B-1 57643MGH1 SUB 5.~~14033~~11066% ~~626~~615,~~978~~039.6441 2,~~685~~619.7338 2,~~357~~424.5668 8-B-2 57643MGJ7 SUB 5.~~14033~~11066% ~~178~~175,~~995~~586.4896 ~~766~~747.7580 ~~673~~692.0622 8-B-3 57643MGK4 SUB 5.~~14033~~11066% ~~178~~174,~~006~~616.5587 ~~762~~743.5167 ~~669~~688.3440 8-B-4 57643MGL2 SUB 5.~~14033~~11066% ~~178~~175,~~995~~586.4896 ~~766~~747.7580 ~~673~~692.0622 8-B-5 57643MGM0 SUB 5.~~14033~~11066% ~~134~~131,~~493~~932.8474 ~~576~~561.1289 ~~505~~520.7212 8-B-6 57643MGN8 SUB 5.~~14033~~11066% 4544,~~274~~412.5036 ~~193~~189.9415 ~~170~~175.2409 15-B-1 57643MFZ2 SUB 5.~~36343~~36137% ~~953~~933,~~980~~327.8298 4,~~263~~169.8493 4,~~072~~199.8123 15-B-2 57643MGA6 SUB 5.~~36343~~36137% ~~381~~372,~~197~~944.3072 1,~~703~~666.7725 1,~~627~~677.4495 15-B-3 57643MGB4 SUB 5.~~36343~~36137% ~~286~~280,~~391~~191.7663 1,~~280~~251.0384 1,~~222~~260.6964 15-B-4 57643MGP3 SUB 5.~~36343~~36137% ~~190~~186,~~598~~472.6536 ~~851~~833.8812 ~~813~~838.7298 15-B-5 57643MGQ1 SUB 5.~~36343~~36137% ~~191~~187,~~586~~438.2154 ~~856~~837.3044 ~~817~~843.9432 15-B-6 57643MGR9 SUB 5.~~36343~~36137% 9593,~~579~~510.2605 ~~427~~417.1979 ~~408~~420.0572 30-B-1 57643MGC2 SUB 5.~~61914~~61918% 6,~~050~~018,~~483~~621.6718 28,~~332~~179.1251 6,~~260~~500.5867 30-B-2 57643MGD0 SUB 5.~~61914~~61918% 1,~~962~~952,~~992~~655.6431 9,~~191~~142.9544 2,~~031~~109.1605 30-B-3 57643MGE8 SUB 5.~~61914~~61918% 1,~~144~~138,~~497~~470.4944 5,~~359~~330.2538 1,~~184~~229.2465 30-B-4 57643MGS7 SUB 5.~~61914~~61918% ~~653~~650,~~998~~554.5654 3,~~062~~045.4393 ~~676~~702.7166 30-B-5 57643MGT5 SUB 5.~~61914~~61918% ~~817~~813,~~660~~354.7182 3,~~828~~808.7917 ~~846~~878.0550 30-B-6 57643MGU2 SUB 5.~~61914~~61918% ~~491~~488,~~296~~709.2806 2,~~300~~288.5516 ~~508~~527.3681 Totals ~~716~~654,~~414~~609,~~699~~702.9669 32,~~292~~994,~~616~~222.8201 139,~~358~~810,~~318~~170.9741

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 3029,~~596~~873,~~301~~427.0983 ~~263~~288,~~409~~570.2130 0.00 2-A-1 0.00 ~~131~~119,~~747~~012,~~406~~211.2413 24,~~632~~100,~~321~~264.1505 0.00 2-A-2 0.00 18,~~837~~463,~~265~~745.1238 160,~~361~~341.6616 0.00 2-A-3 0.00 16,~~150~~524,~~734~~254.8862 0.00 0.00 2-A-4 0.00 19,888,000.00 91,~~153~~141.3368 0.00 3-A-1 0.00 7470,~~148~~980,~~283~~990.8015 ~~472~~929,~~416~~953.4192 0.00 3-A-2 0.00 1918,~~723~~880,~~435~~935.6083 ~~125~~247,~~662~~367.7264 0.00 3-A-3 0.00 7,~~505~~281,~~816~~164.9868 77,~~414~~355.1883 0.00 3-A-4 0.00 10,779,508.00 47,~~194~~158.1457 0.00 3-A-5 0.00 10,~~176~~400,~~183~~835.0232 0.00 0.00 3-A-6 0.00 12,000,000.00 52,~~537~~498.6202 0.00 3-A-7 0.00 2,264,000.00 9,~~912~~904.1063 0.00 4-A-1 0.00 ~~100~~80,~~777~~754,~~801~~336.8284 42,~~293~~694,~~351~~018.7156 0.00 5-A-1 0.00 3731,~~128~~479,~~035~~640.8671 ~~524~~762,~~706~~429.5066 0.00 6-A-1 0.00 6360,~~550~~195,~~938~~094.4303 ~~540~~1,~~465~~061,602.9188 0.00 7-A-1 0.00 4540,~~641~~982,~~447~~738.9357 21,~~052~~114,~~320~~578.2301 0.00 8-A-1 0.00 62,~~632,926~~555.4907 4676,~~787,971~~975.7444 0.00 8-A-2 0.00 74,996,000.00 ~~321~~319,~~253~~399.6316 0.00 PO 0.00 5,~~974~~633,~~806~~050.6212 3818,~~050~~280.9040 0.00 15-AX 0.00 0.00 97,~~216~~592.6244 0.00 30-AX 0.00 0.00 5851,~~487~~997.2745 0.00 A-LR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.1306 0.00 8-B-1 0.00 ~~624~~612,~~621~~614.0872 5,~~043~~044.2906 0.00 8-B-2 0.00 ~~178~~174,~~322~~894.4274 1,~~439~~440.8102 0.00 8-B-3 0.00 ~~177~~173,~~337~~928.2247 1,~~431~~432.8507 0.00 8-B-4 0.00 ~~178~~174,~~322~~894.4274 1,~~439~~440.8102 0.00 8-B-5 0.00 ~~133~~131,~~988~~412.1262 1,~~081~~082.8401 0.00 8-B-6 0.00 4544,~~104~~237.2628 364.1824 0.00 15-B-1 0.00 ~~949~~929,~~908~~128.0075 8,~~336~~369.6516 0.00 15-B-2 0.00 ~~379~~371,~~569~~266.8677 3,~~331~~344.2120 0.00 15-B-3 0.00 ~~285~~278,~~169~~930.0799 2,~~502~~512.7248 0.00 15-B-4 0.00 ~~189~~185,~~784~~633.9338 1,~~665~~672.6010 0.00 15-B-5 0.00 ~~190~~186,~~768~~595.2721 1,~~674~~680.2476 0.00 15-B-6 0.00 9593,~~171~~089.2033 ~~835~~838.2451 0.0013 30-B-1 0.00 6,~~044~~012,~~223~~120.0951 34,~~592~~680.7018 0.00 30-B-2 0.00 1,~~960~~950,~~961~~546.4926 11,~~223~~251.1149 0.00 30-B-3 0.00 1,~~143~~137,~~313~~240.2579 6,~~543~~560.4903 0.00 30-B-4 0.00 ~~653~~649,~~321~~851.8688 3,~~739~~748.1459 0.00 30-B-5 0.00 ~~816~~812,~~814~~476.6632 4,~~674~~686.8467 0.00 30-B-6 0.0004 ~~490~~488,~~787~~181.9321 2,~~808~~815.9197 0.0007 Totals 0.0004 ~~703~~644,~~056~~799,~~381~~532.0125 1612,~~650~~804,~~935~~392.7942 0.0020 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,~~738~~043,~~038~~077.9060 ~~123~~126,~~537~~296.1973 1843,~~200~~353.6205 0.00 0.00 2-A-1 144,000,000.00 ~~133~~122,~~766~~550,~~630~~855.3356 ~~199~~196,~~291~~131.6296 13,~~819~~342,~~932~~512.47 0.00 0.00 2-A-2 19,130,000.00 18,~~910~~539,~~951~~126.5942 74,~~272~~178.6405 6671,~~413~~202.8398 0.00 0.00 2-A-3 15,858,000.00 16,~~077~~448,~~048~~873.4158 0.00 0.00 (7375,~~686~~381.4703) 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 7471,~~295~~597,~~424~~715.8289 ~~126~~127,~~303~~382.4405 20489,~~837~~343.5868 0.00 0.00 3-A-2 20,000,000.00 19,~~762~~044,~~575~~984.1081 33,~~596~~883.7061 5130,~~542~~165.7937 0.00 0.00 3-A-3 7,682,000.00 7,~~550~~326,~~175~~468.4742 389,~~076~~357.6029 635,~~281~~946.8945 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,~~131~~355,~~824~~531.5358 0.00 0.00 (4445,~~358~~303.4974) 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 ~~104~~83,~~548~~033,~~411~~242.4826 ~~100~~82,~~918~~962.0194 32,~~669~~195,~~691~~942.6447 0.00 0.00 5-A-1 40,785,000.00 3732,~~488~~101,~~729~~625.1776 ~~137~~126,~~490~~560.2127 ~~223~~495,~~203~~424.1078 0.00 0.00 6-A-1 65,000,000.00 6361,~~825~~002,~~464~~519.8974 ~~251~~252,~~874~~767.3572 22554,~~652~~657.1299 0.00 0.00 7-A-1 50,450,000.00 4741,~~443~~876,~~867~~767.6889 ~~252~~234,~~905~~448.0384 1659,~~549,514~~580.7248 0.00 0.00 8-A-1 14,108,000.00 11676,~~372,184~~648.2374 ~~324~~298,~~760~~326.5010 4375,~~414,497~~767.2457 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 65,~~012~~651,~~857~~330.5251 14,~~802~~884.8893 233,~~248~~395.0246 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 ~~626~~615,~~978~~039.6441 2,~~357~~424.5668 0.00 0.00 0.00 8-B-2 181,000.00 ~~178~~175,~~995~~586.4896 ~~673~~692.0622 0.00 0.00 0.00 8-B-3 180,000.00 ~~178~~174,~~006~~616.5587 ~~669~~688.3440 0.00 0.00 0.00 8-B-4 181,000.00 ~~178~~175,~~995~~586.4896 ~~673~~692.0622 0.00 0.00 0.00 8-B-5 136,000.00 ~~134~~131,~~493~~932.8474 ~~505~~520.7212 0.00 0.00 0.00 8-B-6 45,781.52 4544,~~274~~412.5036 ~~170~~175.2409 0.00 0.00 0.00 15-B-1 966,000.00 ~~953~~933,~~980~~327.8298 4,~~072~~199.8123 0.00 0.00 0.00 15-B-2 386,000.00 ~~381~~372,~~197~~944.3072 1,~~627~~677.4495 0.00 0.00 0.00 15-B-3 290,000.00 ~~286~~280,~~391~~191.7663 1,~~222~~260.6964 0.00 0.00 0.00 15-B-4 193,000.00 ~~190~~186,~~598~~472.6536 ~~813~~838.7298 0.00 0.00 0.00 15-B-5 194,000.00 ~~191~~187,~~586~~438.2154 ~~817~~843.9432 0.00 0.00 0.00 15-B-6 96,783.46 9593,~~579~~510.2605 ~~408~~420.0572 0.00 0.00 0.00 30-B-1 6,069,000.00 6,~~050~~018,~~483~~621.6718 6,~~260~~500.5867 0.00 0.00 0.00 30-B-2 1,969,000.00 1,~~962~~952,~~992~~655.6431 2,~~031~~109.1605 0.00 0.00 0.00 30-B-3 1,148,000.00 1,~~144~~138,~~497~~470.4944 1,~~184~~229.2465 0.00 0.00 0.00 30-B-4 656,000.00 ~~653~~650,~~998~~554.5654 ~~676~~702.7166 0.00 0.00 0.00 30-B-5 820,163.00 ~~817~~813,~~660~~354.7182 ~~846~~878.0550 0.00 0.00 0.00 30-B-6 492,799.80 ~~491~~488,~~296~~709.2806 ~~508~~527.3681 0.00 0.00 0.0004 Totals 749,905,832.35 ~~716~~654,~~414~~609,~~699~~702.9669 1,~~636~~533,~~347~~562.9040 118,~~840~~397,~~016~~292.0275 (~~118~~120,~~044~~684.9677) 0.0004 (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 ~~141~~169,~~737~~649.8178 3029,~~596~~873,~~301~~427.0983 0.~~95613441~~93354462 ~~141~~169,~~737~~649.8178 2-A-1 23,~~019~~538,~~224~~644.0943 ~~131~~119,~~747~~012,~~406~~211.2413 0.~~91491254~~82647369 23,~~019~~538,~~224~~644.0943 2-A-2 7375,~~686~~381.4703 18,~~837~~463,~~265~~745.1238 0.~~98469760~~96517226 7375,~~686~~381.4703 2-A-3 (7375,~~686~~381.4703) 16,~~150~~524,~~734~~254.8862 1.~~01845976~~04201379 (7375,~~686~~381.4703) 2-A-4 0.00 19,888,000.00 1.00000000 0.00 3-A-1 ~~147~~616,~~141~~725.02 74 70,~~148~~980,~~283~~990.8015 0.~~98617178~~94404679 ~~147~~616,~~141~~725.0274 3-A-2 39164,~~139~~048.5098 1918,~~723~~880,~~435~~935.6083 0.~~98617178~~94404679 39164,~~139~~048.5098 3-A-3 4445,~~358~~303.4974 7,~~505~~281,~~816~~164.9868 0.~~97706548~~94782149 4445,~~358~~303.4974 3-A-4 0.00 10,779,508.00 1.00000000 0.00 3-A-5 (4445,~~358~~303.4974) 10,~~176~~400,~~183~~835.0232 1.~~01761830~~04008353 (4445,~~358~~303.4974) 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 32,~~770~~278,~~609~~905.6542 ~~100~~80,~~777~~754,~~801~~336.8284 0.~~87632871~~70221162 32,~~770~~278,~~609~~905.6542 5-A-1 ~~360~~621,~~693~~985.3105 3731,~~128~~479,~~035~~640.8671 0.~~91033556~~77184359 ~~360~~621,~~693~~985.3105 6-A-1 ~~274~~807,~~526~~425.4771 6360,~~550~~195,~~938~~094.4303 0.~~97770675~~92607837 ~~274~~807,~~526~~425.4771 7-A-1 1894,~~802,419~~029.7532 4540,~~641~~982,~~447~~738.9357 0.~~90468678~~81234368 1894,~~802,419~~029.7532 8-A-1 4674,~~739,257~~093.7467 62,~~632,926~~555.4907 0.~~47015356~~00018111 4674,~~739,257~~093.7467 8-A-2 0.00 74,996,000.00 1.00000000 0.00 PO 3818,~~050~~280.9040 5,~~974~~633,~~806~~050.6212 0.~~97330216~~91762967 3818,~~050~~280.9040 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,~~357~~424.5668 ~~624~~612,~~621~~614.0872 0.~~98520675~~96626927 2,~~357~~424.5668 8-B-2 ~~673~~692.0622 ~~178~~174,~~322~~894.4274 0.~~98520674~~96626928 ~~673~~692.0622 8-B-3 ~~669~~688.3440 ~~177~~173,~~337~~928.2247 0.~~98520678~~96626928 ~~669~~688.3440 8-B-4 ~~673~~692.0622 ~~178~~174,~~322~~894.4274 0.~~98520674~~96626928 ~~673~~692.0622 8-B-5 ~~505~~520.7212 ~~133~~131,~~988~~412.1262 0.~~98520676~~96626926 ~~505~~520.7212 8-B-6 ~~170~~175.2409 4544,~~104~~237.2628 0.~~98520669~~96626936 ~~170~~175.2409 15-B-1 4,~~072~~199.8123 ~~949~~929,~~908~~128.0075 0.~~98334161~~96183100 4,~~072~~199.8123 15-B-2 1,~~627~~677.4495 ~~379~~371,~~569~~266.8677 0.~~98334161~~96183101 1,~~627~~677.4495 15-B-3 1,~~222~~260.6964 ~~285~~278,~~169~~930.0799 0.~~98334162~~96183100 1,~~222~~260.6964 15-B-4 ~~813~~838.7298 ~~189~~185,~~784~~633.9338 0.~~98334161~~96183098 ~~813~~838.7298 15-B-5 ~~817~~843.9432 ~~190~~186,~~768~~595.2721 0.~~98334160~~96183098 ~~817~~843.9432 15-B-6 ~~408~~420.0572 9593,~~171~~089.2033 0.~~98334158~~96183098 ~~408~~420.0572 30-B-1 6,~~260~~500.5867 6,~~044~~012,~~223~~120.0951 0.~~99591746~~99062786 6,~~260~~500.5867 30-B-2 2,~~031~~109.1605 1,~~960~~950,~~961~~546.4926 0.~~99591747~~99062786 2,~~031~~109.1605 30-B-3 1,~~184~~229.2465 1,~~143~~137,~~313~~240.2579 0.~~99591747~~99062787 1,~~184~~229.2465 30-B-4 ~~676~~702.7166 ~~653~~649,~~321~~851.8688 0.~~99591747~~99062787 ~~676~~702.7166 30-B-5 ~~846~~878.0550 ~~816~~812,~~814~~476.6632 0.~~99591747~~99062786 ~~846~~878.0550 30-B-6 ~~508~~527.3685 ~~490~~488,~~787~~181.9321 0.~~99591747~~99062786 ~~508~~527.3681 Totals 139,~~358~~810,~~318~~170.9745 ~~703~~644,~~056~~799,~~381~~532.0125 0.~~93752622~~85984067 139,~~358~~810,~~318~~170.9741

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 ~~960~~938.~~56371563~~84617500 3.~~86053719~~94677281 01.~~56876937~~35478281 0.00000000 2-A-1 144,000,000.00 ~~928~~851.~~93493285~~04760806 1.~~38396958~~36202750 1223.~~63841993~~21189215 0.00000000 2-A-2 19,130,000.00 ~~988~~969.~~54948197~~11272452 0.~~38016937~~21840303 3.~~47171093~~72205855 0.00000000 2-A-3 15,858,000.00 ~~1013~~1037.~~81311704~~26028377 0.00000000 0.00000000 (4.~~64664333~~75350170) 2-A-4 19,888,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 75,188,000.00 ~~988~~952.~~12875485~~24924044 1.~~67983508~~69418059 06.~~27713970~~50826834 0.00000000 3-A-2 20,000,000.00 ~~988~~952.~~12875500~~24924050 1.~~67983500~~69418050 06.~~27713950~~50826850 0.00000000 3-A-3 7,682,000.00 ~~982~~953.~~83981645~~71887790 41.~~95659984~~21807993 04.~~81774147~~67930877 0.00000000 3-A-4 10,779,508.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 10,000,000.00 ~~1013~~1035.~~18245300~~55315800 0.00000000 0.00000000 (4.~~43584900~~53037400) 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 ~~909~~722.~~11662157~~02819357 0.~~87754791~~72141687 3119.~~91036209~~09515191 0.00000000 5-A-1 40,785,000.00 ~~919~~787.~~17933480~~09392571 3.~~37109746~~10310825 512.~~47267623~~14723011 0.00000000 6-A-1 65,000,000.00 ~~981~~938.~~93022908~~50030369 3.~~87499000~~88873415 08.~~34849415~~53319985 0.00000000 7-A-1 50,450,000.00 ~~940~~830.~~41363092~~06477483 54.~~01298375~~64715243 3013.~~71386957~~07394410 0.00000000 8-A-1 14,108,000.00 ~~806~~47.~~08053799~~96205982 2321.~~01959881~~14588177 ~~312~~26.~~90737454~~63507017 0.00000000 8-A-2 74,996,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 6,138,696.57 ~~979~~920.~~50068902~~60756637 2.~~41140441~~42477044 30.~~78712643~~55312393 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 ~~988~~970.~~92529968~~09370662 3.~~71854890~~82441640 0.00000000 0.00000000 8-B-2 181,000.00 ~~988~~970.~~92530387~~09370166 3.~~71856354~~82441989 0.00000000 0.00000000 8-B-3 180,000.00 ~~988~~970.~~92527778~~09372222 3.~~71855556~~82444444 0.00000000 0.00000000 8-B-4 181,000.00 ~~988~~970.~~92530387~~09370166 3.~~71856354~~82441989 0.00000000 0.00000000 8-B-5 136,000.00 ~~988~~970.~~92529412~~09367647 3.~~71852941~~82441176 0.00000000 0.00000000 8-B-6 45,781.52 ~~988~~970.~~92522572~~09360982 3.~~71853097~~82446891 0.00000000 0.00000000 15-B-1 966,000.00 ~~987~~966.~~55778468~~17803313 4.~~21615942~~34702899 0.00000000 0.00000000 15-B-2 386,000.00 ~~987~~966.~~55777202~~17803109 4.~~21616580~~34702073 0.00000000 0.00000000 15-B-3 290,000.00 ~~987~~966.~~55779310~~17803448 4.~~21617241~~34703448 0.00000000 0.00000000 15-B-4 193,000.00 ~~987~~966.~~55777202~~17803109 4.~~21616580~~34704663 0.00000000 0.00000000 15-B-5 194,000.00 ~~987~~966.~~55778351~~17804124 4.~~21618557~~34701031 0.00000000 0.00000000 15-B-6 96,783.46 ~~987~~966.~~55779138~~17800190 4.~~21611296~~34702376 0.00000000 0.00000000 30-B-1 6,069,000.00 ~~996~~991.~~94903114~~69899160 1.~~03156698~~07112704 0.00000000 0.00000000 30-B-2 1,969,000.00 ~~996~~991.~~94902996~~69898933 1.~~03156932~~07112748 0.00000000 0.00000000 30-B-3 1,148,000.00 ~~996~~991.~~94903310~~69898955 1.~~03156794~~07112369 0.00000000 0.00000000 30-B-4 656,000.00 ~~996~~991.~~94902439~~69899390 1.~~03157012~~07112805 0.00000000 0.00000000 30-B-5 820,163.00 ~~996~~991.~~94903330~~69899154 1.~~03156324~~07112854 0.00000000 0.00000000 30-B-6 492,799.80 ~~996~~991.~~94902474~~69898202 1.~~03157509~~07104345 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 45.~~42930656~~30155562 ~~956~~933.~~13440906~~54461969 0.~~95613441~~93354462 45.~~42930656~~30155562 2-A-1 0.00000000 1424.~~02238951~~57391965 ~~914~~826.~~91254333~~47368840 0.~~91491254~~82647369 1424.~~02238951~~57391965 2-A-2 0.00000000 3.~~85188029~~94046158 ~~984~~965.~~69760167~~17226242 0.~~98469760~~96517226 3.~~85188029~~94046158 2-A-3 0.00000000 (4.~~64664333~~75350170) 1,~~018~~042.~~45976037~~01378610 1.~~01845976~~04201379 (4.~~64664333~~75350170) 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 18.~~95697478~~20244906 ~~986~~944.~~17178007~~04679138 0.~~98617178~~94404679 18.~~95697478~~20244906 3-A-2 0.00000000 18.~~95697500~~20244900 ~~986~~944.~~17178000~~04679150 0.~~98617178~~94404679 18.~~95697500~~20244900 3-A-3 0.00000000 5.~~77434132~~89738870 ~~977~~947.~~06547514~~82148920 0.~~97706548~~94782149 5.~~77434132~~89738870 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 (4.~~43584900~~53037400) 1,~~017~~040.~~61830200~~08353200 1.~~01761830~~04008353 (4.~~43584900~~53037400) 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 3219.~~78791000~~81656887 ~~876~~702.~~32871148~~21162470 0.~~87632871~~70221162 3219.~~78791000~~81656887 5-A-1 0.00000000 815.~~84377369~~25033836 ~~910~~771.~~33556111~~84358735 0.~~91033556~~77184359 815.~~84377369~~25033836 6-A-1 0.00000000 412.~~22348415~~42193400 ~~977~~926.~~70674508~~07836969 0.~~97770675~~92607837 412.~~22348415~~42193400 7-A-1 0.00000000 3517.~~72685332~~72109653 ~~904~~812.~~68677760~~34367830 0.~~90468678~~81234368 3517.~~72685332~~72109653 8-A-1 0.00000000 ~~335~~47.~~92697335~~78095194 ~~470~~0.~~15356464~~18110788 0.~~47015356~~00018111 ~~335~~47.~~92697335~~78095194 8-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 62.~~19853084~~97789601 ~~973~~917.~~30215818~~62967199 0.~~97330216~~91762967 62.~~19853084~~97789601 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.~~71854890~~82441640 ~~985~~966.~~20675079~~26927445 0.~~98520675~~96626927 3.~~71854890~~82441640 8-B-2 0.00000000 3.~~71856354~~82441989 ~~985~~966.~~20674033~~26928177 0.~~98520674~~96626928 3.~~71856354~~82441989 8-B-3 0.00000000 3.~~71855556~~82444444 ~~985~~966.~~20677778~~26927778 0.~~98520678~~96626928 3.~~71855556~~82444444 8-B-4 0.00000000 3.~~71856354~~82441989 ~~985~~966.~~20674033~~26928177 0.~~98520674~~96626928 3.~~71856354~~82441989 8-B-5 0.00000000 3.~~71852941~~82441176 ~~985~~966.~~20676471~~26926471 0.~~98520676~~96626926 3.~~71852941~~82441176 8-B-6 0.00000000 3.~~71853097~~82446891 ~~985~~966.~~20669475~~26935934 0.~~98520669~~96626936 3.~~71853097~~82446891 15-B-1 0.00000000 4.~~21615942~~34702899 ~~983~~961.~~34161491~~83100414 0.~~98334161~~96183100 4.~~21615942~~34702899 15-B-2 0.00000000 4.~~21616580~~34702073 ~~983~~961.~~34160622~~83101036 0.~~98334161~~96183101 4.~~21616580~~34702073 15-B-3 0.00000000 4.~~21617241~~34703448 ~~983~~961.~~34162069~~83100000 0.~~98334162~~96183100 4.~~21617241~~34703448 15-B-4 0.00000000 4.~~21616580~~34704663 ~~983~~961.~~34160622~~83098446 0.~~98334161~~96183098 4.~~21616580~~34704663 15-B-5 0.00000000 4.~~21618557~~34701031 ~~983~~961.~~34159794~~83097938 0.~~98334160~~96183098 4.~~21618557~~34701031 15-B-6 0.00000000 4.~~21611296~~34702376 ~~983~~961.~~34157510~~83097814 0.~~98334158~~96183098 4.~~21611296~~34702376 30-B-1 0.00000000 1.~~03156698~~07112704 ~~995~~990.~~91746416~~62786456 0.~~99591746~~99062786 1.~~03156698~~07112704 30-B-2 0.00000000 1.~~03156932~~07112748 ~~995~~990.~~91746572~~62786186 0.~~99591747~~99062786 1.~~03156932~~07112748 30-B-3 0.00000000 1.~~03156794~~07112369 ~~995~~990.~~91746516~~62786585 0.~~99591747~~99062787 1.~~03156794~~07112369 30-B-4 0.00000000 1.~~03157012~~07112805 ~~995~~990.~~91746951~~62786585 0.~~99591747~~99062787 1.~~03157012~~07112805 30-B-5 0.00000000 1.~~03156324~~07112854 ~~995~~990.~~91747006~~62786300 0.~~99591747~~99062786 1.~~03156324~~07112854 30-B-6 0.~~00000000~~00008117 1.~~03157509~~07112462 ~~995~~990.~~91746993~~62785740 0.~~99591747~~99062786 1.~~03157509~~07104345 (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,~~738~~043,~~038~~077.9060 ~~121~~118,~~671~~920.4052 0.00 0.00 2-A-1 144,000,000.00 5.50000% ~~133~~122,~~766~~550,~~630~~855.3356 ~~613~~561,~~097~~691.0642 0.00 0.00 2-A-2 19,130,000.00 5.50000% 18,~~910~~539,~~951~~126.5942 8684,~~675~~971.1900 0.00 0.00 2-A-3 15,858,000.00 5.50000% 16,~~077~~448,~~048~~873.4158 7375,~~686~~390.4767 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% 7471,~~295~~597,~~424~~715.8289 ~~325~~313,~~042~~240.4801 0.00 0.00 3-A-2 20,000,000.00 5.25000% 19,~~762~~044,~~575~~984.1081 8683,~~461~~321.2781 0.00 0.00 3-A-3 7,682,000.00 5.25000% 7,~~550~~326,~~175~~468.4742 3332,~~032~~053.0230 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,~~131~~355,~~824~~531.5358 4445,~~326~~305.7345 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% ~~104~~83,~~548~~033,~~411~~242.4826 ~~522~~415,~~742~~166.0621 0.00 0.00 5-A-1 40,785,000.00 5.25000% 3732,~~488~~101,~~729~~625.1776 ~~164~~140,~~013~~444.1961 0.00 0.00 6-A-1 65,000,000.00 5.00000% 6361,~~825~~002,~~464~~519.8974 ~~265~~254,~~939~~177.4417 0.00 0.00 7-A-1 50,450,000.00 6.~~32074~~31993% 4741,~~443~~876,~~867~~767.6889 ~~249~~220,~~900~~548.4869 0.00 0.00 8-A-1 14,108,000.00 5.~~14033~~11066% 11676,~~372,184~~648.2374 482,~~714~~881.0077 0.00 0.00 8-A-2 74,996,000.00 5.~~14033~~11066% 74,996,000.00 ~~321~~319,~~253~~399.6316 0.00 0.00 PO 6,138,696.57 0.00000% 65,~~012~~651,~~857~~330.5251 0.00 0.00 0.00 15-AX 0.00 5.00000% 21,~~211~~822,~~987~~184.9478 97,~~216~~592.6244 0.00 0.00 30-AX 0.00 5.50000% 1211,~~760~~346,~~679~~327.5854 5852,~~486~~004.4500 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.~~14033~~11066% ~~626~~615,~~978~~039.6441 2,~~685~~619.7338 0.00 0.00 8-B-2 181,000.00 5.~~14033~~11066% ~~178~~175,~~995~~586.4896 ~~766~~747.7580 0.00 0.00 8-B-3 180,000.00 5.~~14033~~11066% ~~178~~174,~~006~~616.5587 ~~762~~743.5167 0.00 0.00 8-B-4 181,000.00 5.~~14033~~11066% ~~178~~175,~~995~~586.4896 ~~766~~747.7580 0.00 0.00 8-B-5 136,000.00 5.~~14033~~11066% ~~134~~131,~~493~~932.8474 ~~576~~561.1289 0.00 0.00 8-B-6 45,781.52 5.~~14033~~11066% 4544,~~274~~412.5036 ~~193~~189.9415 0.00 0.00 15-B-1 966,000.00 5.~~36343~~36137% ~~953~~933,~~980~~327.8298 4,~~263~~169.8493 0.00 0.00 15-B-2 386,000.00 5.~~36343~~36137% ~~381~~372,~~197~~944.3072 1,~~703~~666.7725 0.00 0.00 15-B-3 290,000.00 5.~~36343~~36137% ~~286~~280,~~391~~191.7663 1,~~280~~251.0384 0.00 0.00 15-B-4 193,000.00 5.~~36343~~36137% ~~190~~186,~~598~~472.6536 ~~851~~833.8812 0.00 0.00 15-B-5 194,000.00 5.~~36343~~36137% ~~191~~187,~~586~~438.2154 ~~856~~837.3044 0.00 0.00 15-B-6 96,783.46 5.~~36343~~36137% 9593,~~579~~510.2605 ~~427~~417.1979 0.00 0.00 30-B-1 6,069,000.00 5.~~61914~~61918% 6,~~050~~018,~~483~~621.6718 28,~~332~~183.1211 0.00 0.00 30-B-2 1,969,000.00 5.~~61914~~61918% 1,~~962~~952,~~992~~655.6431 9,~~191~~143.9561 0.00 0.00 30-B-3 1,148,000.00 5.~~61914~~61918% 1,~~144~~138,~~497~~470.4944 5,~~359~~331.2506 0.00 0.00 30-B-4 656,000.00 5.~~61914~~61918% ~~653~~650,~~998~~554.5654 3,~~062~~046.4332 0.00 0.00 30-B-5 820,163.00 5.~~61914~~61918% ~~817~~813,~~660~~354.7182 3,~~828~~808.7966 0.00 0.00 30-B-6 492,799.80 5.~~61914~~61918% ~~491~~488,~~296~~709.2806 2,~~300~~288.5545 0.00 0.00 Totals 749,905,832.35 32,~~292~~994,~~187~~414.0718 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~121~~118,~~671~~920.4052 0.00 3029,~~596~~873,~~301~~427.0983 2-A-1 071.0080 0.00 ~~613~~561,~~097~~619.0662 0.00 ~~131~~119,~~747~~012,~~406~~211.2413 2-A-2 010.0086 0.00 8684,~~675~~960.1913 0.00 18,~~837~~463,~~265~~745.1238 2-A-3 09.0064 0.00 7375,~~686~~381.4703 0.00 16,~~150~~524,~~734~~254.8862 2-A-4 011.0065 0.00 91,~~153~~141.3368 0.00 19,888,000.00 3-A-1 ~~(232~~11.~~91)~~83 0.00 ~~325~~313,~~275~~228.3918 0.00 7470,~~148~~980,~~283~~990.8015 3-A-2 ~~(61~~3.~~95)~~15 0.00 8683,~~523~~318.2266 0.00 1918,~~723~~880,~~435~~935.6083 3-A-3 ~~(23~~1.~~67)~~21 0.00 3332,~~055~~052.6909 0.00 7,~~505~~281,~~816~~164.9868 3-A-4 ~~(33~~1.~~79)~~78 0.00 47,~~194~~158.1457 0.00 10,779,508.00 3-A-5 ~~(31~~1.~~76)~~71 0.00 4445,~~358~~303.4974 0.00 10,~~176~~400,~~183~~835.0232 3-A-6 ~~(37~~1.~~61)~~98 0.00 52,~~537~~498.6202 0.00 12,000,000.00 3-A-7 (70.~~10)~~37 0.00 9,~~912~~904.1063 0.00 2,264,000.00 4-A-1 053.0007 0.00 ~~522~~415,~~742~~113.0614 0.00 ~~100~~80,~~777~~754,~~801~~336.8284 5-A-1 0.00 0.00 ~~164~~140,~~013~~444.1961 0.00 3731,~~128~~479,~~035~~640.8671 6-A-1 0.00 0.00 ~~265~~254,~~939~~177.4417 0.00 6360,~~550~~195,~~938~~094.4303 7-A-1 0.00 0.00 ~~249~~220,~~900~~548.4869 0.00 4540,~~641~~982,~~447~~738.9357 8-A-1 0.00 0.00 482,~~714~~881.0077 0.00 62,~~632,926~~555.4907 8-A-2 0.00 0.00 ~~321~~319,~~253~~399.6316 0.00 74,996,000.00 PO 0.00 0.00 0.00 0.00 5,~~974~~633,~~806~~050.6212 15-AX 0.00 0.00 97,~~216~~592.6244 0.00 21,~~203~~776,~~150~~964.5796 30-AX (06.~~82)~~55 0.00 5851,~~487~~997.2745 0.00 1210,~~449~~810,~~864~~152.1165 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.1306 0.00 0.00 8-B-1 0.00 0.00 2,~~685~~619.7338 0.00 ~~624~~612,~~621~~614.0872 8-B-2 0.00 0.00 ~~766~~747.7580 0.00 ~~178~~174,~~322~~894.4274 8-B-3 0.00 0.00 ~~762~~743.5167 0.00 ~~177~~173,~~337~~928.2247 8-B-4 0.00 0.00 ~~766~~747.7580 0.00 ~~178~~174,~~322~~894.4274 8-B-5 0.00 0.00 ~~576~~561.1289 0.00 ~~133~~131,~~988~~412.1262 8-B-6 0.00 0.00 ~~193~~189.9415 0.00 4544,~~104~~237.2628 15-B-1 0.00 0.00 4,~~263~~169.8493 0.00 ~~949~~929,~~908~~128.0075 15-B-2 0.00 0.00 1,~~703~~666.7725 0.00 ~~379~~371,~~569~~266.8677 15-B-3 0.00 0.00 1,~~280~~251.0384 0.00 ~~285~~278,~~169~~930.0799 15-B-4 0.00 0.00 ~~851~~833.8812 0.00 ~~189~~185,~~784~~633.9338 15-B-5 0.00 0.00 ~~856~~837.3044 0.00 ~~190~~186,~~768~~595.2721 15-B-6 0.00 0.00 ~~427~~417.1979 0.00 9593,~~171~~089.2033 30-B-1 03.0060 0.00 28,~~332~~179.1251 0.00 6,~~044~~012,~~223~~120.0951 30-B-2 01.0017 0.00 9,~~191~~142.9544 0.00 1,~~960~~950,~~961~~546.4926 30-B-3 0.0068 0.00 5,~~359~~330.2538 0.00 1,~~143~~137,~~313~~240.2579 30-B-4 0.0039 0.00 3,~~062~~045.4393 0.00 ~~653~~649,~~321~~851.8688 30-B-5 0.0049 0.00 3,~~828~~808.7917 0.00 ~~816~~812,~~814~~476.6632 30-B-6 0.0029 0.00 2,~~300~~288.5516 0.00 ~~490~~488,~~787~~181.9321 Totals ~~(429~~192.~~61)~~22 0.00 32,~~292~~994,~~616~~222.8201 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% ~~960~~938.~~56371563~~84617500 3.~~80223125~~71626625 0.00000000 0.00000000 2-A-1 144,000,000.00 5.50000% ~~928~~851.~~93493285~~04760806 43.~~25761847~~90063486 0.00000000 0.00000000 2-A-2 19,130,000.00 5.50000% ~~988~~969.~~54948197~~11272452 4.~~53085154~~44176686 0.00000000 0.00000000 2-A-3 15,858,000.00 5.50000% ~~1013~~1037.~~81311704~~26028377 4.~~64664333~~75410960 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% ~~988~~952.~~12875485~~24924044 4.~~32306325~~16609047 0.00000000 0.00000000 3-A-2 20,000,000.00 5.25000% ~~988~~952.~~12875500~~24924050 4.~~32306350~~16609050 0.00000000 0.00000000 3-A-3 7,682,000.00 5.25000% ~~982~~953.~~83981645~~71887790 4.~~29992450~~17252018 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% ~~1013~~1035.~~18245300~~55315800 4.~~43267300~~53054500 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% ~~909~~722.~~11662157~~02819357 43.~~54558313~~61014096 0.00000000 0.00000000 5-A-1 40,785,000.00 5.25000% ~~919~~787.~~17933480~~09392571 43.~~02140959~~44353586 0.00000000 0.00000000 6-A-1 65,000,000.00 5.00000% ~~981~~938.~~93022908~~50030369 43.~~09137600~~91041800 0.00000000 0.00000000 7-A-1 50,450,000.00 6.~~32074~~31993% ~~940~~830.~~41363092~~06477483 4.~~95342874~~37162914 0.00000000 0.00000000 8-A-1 14,108,000.00 5.~~14033~~11066% ~~806~~47.~~08053799~~96205982 30.~~45293451~~20426496 0.00000000 0.00000000 8-A-2 74,996,000.00 5.~~14033~~11066% 1000.00000000 4.~~28361019~~25888261 0.00000000 0.00000000 PO 6,138,696.57 0.00000% ~~979~~920.~~50068902~~60756637 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~908~~748.~~13720456~~10253817 3.~~78390649~~11709531 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~908~~807.~~68083711~~96562146 43.~~16478731~~70317568 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.~~14033~~11066% ~~988~~970.~~92529968~~09370662 4.~~23616719~~13151420 0.00000000 0.00000000 8-B-2 181,000.00 5.~~14033~~11066% ~~988~~970.~~92530387~~09370166 4.~~23618785~~13149171 0.00000000 0.00000000 8-B-3 180,000.00 5.~~14033~~11066% ~~988~~970.~~92527778~~09372222 4.~~23616667~~13150000 0.00000000 0.00000000 8-B-4 181,000.00 5.~~14033~~11066% ~~988~~970.~~92530387~~09370166 4.~~23618785~~13149171 0.00000000 0.00000000 8-B-5 136,000.00 5.~~14033~~11066% ~~988~~970.~~92529412~~09367647 4.~~23617647~~13154412 0.00000000 0.00000000 8-B-6 45,781.52 5.~~14033~~11066% ~~988~~970.~~92522572~~09360982 4.~~23620710~~13157973 0.00000000 0.00000000 15-B-1 966,000.00 5.~~36343~~36137% ~~987~~966.~~55778468~~17803313 4.~~41391304~~31669772 0.00000000 0.00000000 15-B-2 386,000.00 5.~~36343~~36137% ~~987~~966.~~55777202~~17803109 4.~~41391192~~31670984 0.00000000 0.00000000 15-B-3 290,000.00 5.~~36343~~36137% ~~987~~966.~~55779310~~17803448 4.~~41389655~~31668966 0.00000000 0.00000000 15-B-4 193,000.00 5.~~36343~~36137% ~~987~~966.~~55777202~~17803109 4.~~41388601~~31668394 0.00000000 0.00000000 15-B-5 194,000.00 5.~~36343~~36137% ~~987~~966.~~55778351~~17804124 4.~~41391753~~31670103 0.00000000 0.00000000 15-B-6 96,783.46 5.~~36343~~36137% ~~987~~966.~~55779138~~17800190 4.~~41387402~~31674999 0.00000000 0.00000000 30-B-1 6,069,000.00 5.~~61914~~61918% ~~996~~991.~~94903114~~69899160 4.~~66833416~~64378151 0.00000000 0.00000000 30-B-2 1,969,000.00 5.~~61914~~61918% ~~996~~991.~~94902996~~69898933 4.~~66833418~~64378365 0.00000000 0.00000000 30-B-3 1,148,000.00 5.~~61914~~61918% ~~996~~991.~~94903310~~69898955 4.~~66833624~~64378049 0.00000000 0.00000000 30-B-4 656,000.00 5.~~61914~~61918% ~~996~~991.~~94902439~~69899390 4.~~66833841~~64378049 0.00000000 0.00000000 30-B-5 820,163.00 5.~~61914~~61918% ~~996~~991.~~94903330~~69899154 4.~~66832813~~64378422 0.00000000 0.00000000 30-B-6 492,799.80 5.~~61914~~61918% ~~996~~991.~~94902474~~69898202 4.~~66832576~~64377218 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 3.~~80223125~~71626625 0.00000000 ~~956~~933.~~13440906~~54461969 2-A-1 0.~~00000000~~00049861 0.00000000 43.~~25761847~~90013625 0.00000000 ~~914~~826.~~91254333~~47368840 2-A-2 0.~~00000000~~00056769 0.00000000 4.~~53085154~~44119864 0.00000000 ~~984~~965.~~69760167~~17226242 2-A-3 0.~~00000000~~00060790 0.00000000 4.~~64664333~~75350170 0.00000000 ~~1018~~1042.~~45976037~~01378610 2-A-4 0.~~00000000~~00058578 0.00000000 4.~~58333317~~58274739 0.00000000 1000.00000000 3-A-1 (0.~~00309770)~~00015734 0.00000000 4.~~32616096~~16593313 0.00000000 ~~986~~944.~~17178007~~04679138 3-A-2 (0.~~00309750)~~00015750 0.00000000 4.~~32616100~~16593300 0.00000000 ~~986~~944.~~17178000~~04679150 3-A-3 (0.~~00308123)~~00015751 0.00000000 4.~~30300573~~17236267 0.00000000 ~~977~~947.~~06547514~~82148920 3-A-4 (0.~~00313465)~~00016513 0.00000000 4.~~37813488~~37483510 0.00000000 1000.00000000 3-A-5 (0.~~00317600)~~00017100 0.00000000 4.~~43584900~~53037400 0.00000000 ~~1017~~1040.~~61830200~~08353200 3-A-6 (0.~~00313417)~~00016500 0.00000000 4.~~37813500~~37483500 0.00000000 1000.00000000 3-A-7 (0.~~00313604)~~00016343 0.00000000 4.~~37813604~~37483657 0.00000000 1000.00000000 4-A-1 0.~~00000000~~00046148 0.00000000 43.~~54558313~~60967948 0.00000000 ~~876~~702.~~32871148~~21162470 5-A-1 0.00000000 0.00000000 43.~~02140959~~44353586 0.00000000 ~~910~~771.~~33556111~~84358735 6-A-1 0.00000000 0.00000000 43.~~09137600~~91041800 0.00000000 ~~977~~926.~~70674508~~07836969 7-A-1 0.00000000 0.00000000 4.~~95342874~~37162914 0.00000000 ~~904~~812.~~68677760~~34367830 8-A-1 0.00000000 0.00000000 30.~~45293451~~20426496 0.00000000 ~~470~~0.~~15356464~~18110788 8-A-2 0.00000000 0.00000000 4.~~28361019~~25888261 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~973~~917.~~30215818~~62967199 15-AX 0.00000000 0.00000000 3.~~78390649~~11709531 0.00000000 ~~904~~729.~~50900011~~53742749 30-AX (0.~~00005839)~~00046642 0.00000000 43.~~16484570~~70270926 0.00000000 ~~886~~769.~~54784178~~78490821 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 21.~~60000000~~20000000 0.00000000 0.00000000 8-B-1 0.00000000 0.00000000 4.~~23616719~~13151420 0.00000000 ~~985~~966.~~20675079~~26927445 8-B-2 0.00000000 0.00000000 4.~~23618785~~13149171 0.00000000 ~~985~~966.~~20674033~~26928177 8-B-3 0.00000000 0.00000000 4.~~23616667~~13150000 0.00000000 ~~985~~966.~~20677778~~26927778 8-B-4 0.00000000 0.00000000 4.~~23618785~~13149171 0.00000000 ~~985~~966.~~20674033~~26928177 8-B-5 0.00000000 0.00000000 4.~~23617647~~13154412 0.00000000 ~~985~~966.~~20676471~~26926471 8-B-6 0.00000000 0.00000000 4.~~23620710~~13157973 0.00000000 ~~985~~966.~~20669475~~26935934 15-B-1 0.00000000 0.00000000 4.~~41391304~~31669772 0.00000000 ~~983~~961.~~34161491~~83100414 15-B-2 0.00000000 0.00000000 4.~~41391192~~31670984 0.00000000 ~~983~~961.~~34160622~~83101036 15-B-3 0.00000000 0.00000000 4.~~41389655~~31668966 0.00000000 ~~983~~961.~~34162069~~83100000 15-B-4 0.00000000 0.00000000 4.~~41388601~~31668394 0.00000000 ~~983~~961.~~34160622~~83098446 15-B-5 0.00000000 0.00000000 4.~~41391753~~31670103 0.00000000 ~~983~~961.~~34159794~~83097938 15-B-6 0.00000000 0.00000000 4.~~41387402~~31674999 0.00000000 ~~983~~961.~~34157510~~83097814 30-B-1 0.~~00000000~~00059318 0.00000000 4.~~66833416~~64318833 0.00000000 ~~995~~990.~~91746416~~62786456 30-B-2 0.~~00000000~~00059421 0.00000000 4.~~66833418~~64318944 0.00000000 ~~995~~990.~~91746572~~62786186 30-B-3 0.~~00000000~~00059233 0.00000000 4.~~66833624~~64318815 0.00000000 ~~995~~990.~~91746516~~62786585 30-B-4 0.~~00000000~~00059451 0.00000000 4.~~66833841~~64318598 0.00000000 ~~995~~990.~~91746951~~62786585 30-B-5 0.~~00000000~~00059744 0.00000000 4.~~66832813~~64318678 0.00000000 ~~995~~990.~~91747006~~62786300 30-B-6 0.~~00000000~~00058847 0.00000000 4.~~66832576~~64318370 0.00000000 ~~995~~990.~~91746993~~62785740 (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,~~551~~516,~~614~~901.6156 1,~~544~~509,~~548~~087.8003 9694.~~82696556~~60388553% PO-2 0.00000% 0.00 0.00 1,~~986~~924,~~312~~623.7080 1,~~983~~921,~~908~~963.9826 9894.~~00106591~~94107341% PO-3 0.00000% 0.00 0.00 ~~261~~254,~~037~~519.2348 ~~260~~253,~~681~~029.7346 9996.~~04557373~~13810694% PO-4 0.00000% 0.00 0.00 ~~983~~752,~~455~~024.1092 ~~961~~751,~~576~~087.3296 9574.~~23880892~~39110263% PO-5 0.00000% 0.00 0.00 53,~~029~~681.1625 3,~~796~~656.1410 7471.~~40231430~~65760518% PO-6 0.00000% 0.00 0.00 1,~~225~~199,~~408~~579.7250 1,~~220~~194,~~294~~226.6531 9896.~~31458194~~21435315% 15-AX-2 5.00000% 1,~~905~~524,~~262~~136.4823 1,~~897~~493,~~703~~551.7348 0.00 0.00 8970.~~62446859~~53722644% 15-AX-4 5.00000% ~~306~~298,~~725~~048.4655 ~~305~~283,~~446~~413.8349 0.00 0.00 9589.~~94766509~~02650134% 30-AX-1 5.50000% 98,~~098~~335,~~053~~276.4338 87,~~916~~877,~~993~~228.9644 0.00 0.00 8978.~~21827244~~81498139% 30-AX-5 5.50000% ~~249~~242,~~171~~950.9042 ~~248~~241,~~832~~528.5612 0.00 0.00 9996.~~04557319~~13810623% 30-AX-6 5.50000% 32,~~413~~768,~~454~~100.2675 32,~~284~~691,~~037~~396.5909 0.00 0.00 8670.~~48419485~~87714969%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1612,~~773~~914,~~692~~668.0341 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 1612,~~773~~914,~~692~~668.0341 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~122~~110,~~756~~275.2499 Payment of Interest and Principal 1612,~~650~~804,~~935~~392.7942 Total Withdrawals (Pool Distribution Amount) 1612,~~773~~914,~~692~~668.0341 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~(429~~192.~~62)~~22 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~(429~~192.~~62)~~22

SERVICING FEES Gross Servicing Fee ~~120~~108,~~771~~609.7010 LPMI Fees ~~839~~621.9838 Master Servicing Fee ~~761~~682.2379 WMMSC Master Servicing Fee ~~383~~362.3372 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~122~~110,~~756~~275.2499

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 7 0 0 0 7 3,~~295~~457,~~876~~700.6864 0.00 0.00 0.00 3,~~295~~457,~~876~~700.6864 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 20 0 0 0 20 ~~1,065,562~~0.7000 0.00 0.00 0.00 ~~1,065,562~~0.7000 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 97 0 0 0 97 43,~~361~~457,~~439~~700.3864 0.00 0.00 0.00 43,~~361~~457,~~439~~700.3864 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.~~605013~~661626% 0.000000% 0.000000% 0.000000% 0.~~605013~~661626% 0.~~580965~~674006% 0.000000% 0.000000% 0.000000% 0.~~580965~~674006% 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.~~172861~~000000% 0.000000% 0.000000% 0.000000% 0.~~172861~~000000% 0.~~187827~~000000% 0.000000% 0.000000% 0.000000% 0.~~187827~~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.~~777874~~661626% 0.000000% 0.000000% 0.000000% 0.~~777874~~661626% 0.~~768791~~674006% 0.000000% 0.000000% 0.000000% 0.~~768791~~674006%

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 01 0 0 0 01 0788,395.0097 0.00 0.00 0.00 0788,395.0097 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0788,395.0097 0.00 0.00 0.00 0788,395.0097 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 01.~~000000~~268139% 0.000000% 0.000000% 0.000000% 01.~~000000~~268139% 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~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 01.~~000000~~268139% 0.000000% 0.000000% 0.000000% 01.~~000000~~268139% 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 21 0 0 0 2 1 458,~~111,237~~525.0094 0.00 0.00 0.00 1458,~~111,237~~525.0094 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 2 1 458,~~111,237~~525.0094 0.00 0.00 0.00 1458,~~111,237~~525.0094 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~562500~~854701% 0.000000% 0.000000% 0.000000% 10.~~562500~~854701% 21.~~395574~~099797% 0.000000% 0.000000% 0.000000% 21.~~395574~~099797% 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.~~562500~~854701% 0.000000% 0.000000% 0.000000% 10.~~562500~~854701% 21.~~395574~~099797% 0.000000% 0.000000% 0.000000% 21.~~395574~~099797% 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 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 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 0431,386.0061 0.00 0.00 0.00 0431,386.0061 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0431,386.0061 0.00 0.00 0.00 0431,386.0061 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% 01.~~000000~~351705% 0.000000% 0.000000% 0.000000% 01.~~000000~~351705% 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% 01.~~000000~~351705% 0.000000% 0.000000% 0.000000% 01.~~000000~~351705% 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 1 0 0 0 1 ~~370~~351,~~684~~747.3842 0.00 0.00 0.00 ~~370~~351,~~684~~747.3842 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 20 0 0 0 20 ~~1,065,562~~0.7000 0.00 0.00 0.00 ~~1,065,562~~0.7000 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 31 0 0 0 3 1 351,~~436,247~~747.0842 0.00 0.00 0.00 1351,~~436,247~~747.0842 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~251256~~268097% 0.000000% 0.000000% 0.000000% 0.~~251256~~268097% 0.~~187933~~190758% 0.000000% 0.000000% 0.000000% 0.~~187933~~190758% 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.~~502513~~000000% 0.000000% 0.000000% 0.000000% 0.~~502513~~000000% 0.~~540229~~000000% 0.000000% 0.000000% 0.000000% 0.~~540229~~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.~~753769~~268097% 0.000000% 0.000000% 0.000000% 0.~~753769~~268097% 0.~~728162~~190758% 0.000000% 0.000000% 0.000000% 0.~~728162~~190758% 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 43 0 0 0 43 1,~~813~~427,~~955~~644.3070 0.00 0.00 0.00 1,~~813~~427,~~955~~644.3070 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 43 0 0 0 43 1,~~813~~427,~~955~~644.3070 0.00 0.00 0.00 1,~~813~~427,~~955~~644.3070 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~860465~~714286% 0.000000% 0.000000% 0.000000% 1.~~860465~~714286% 1.~~736507~~695515% 0.000000% 0.000000% 0.000000% 1.~~736507~~695515% 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 1.~~860465~~714286% 0.000000% 0.000000% 0.000000% 1.~~860465~~714286% 1.~~736507~~695515% 0.000000% 0.000000% 0.000000% 1.~~736507~~695515% 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 3025,~~072~~370.2612

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~831243~~804576% Weighted Average Pass-Through Rate 5.~~612658~~562706% Weighted Average Maturity (Stepdown Calculation ) ~~267~~262 Beginning Scheduled Collateral Loan Count 1,~~177~~074 Number Of Loans Paid In Full 2016 Ending Scheduled Collateral Loan Count 1,~~157~~058 Beginning Scheduled Collateral Balance ~~579~~520,~~370~~986,~~154~~974.8252 Ending Scheduled Collateral Balance ~~566~~511,~~198~~959,~~471~~068.8882 Ending Actual Collateral Balance at 3029-~~Nov~~Apr-~~2004~~2005 ~~567~~513,~~311~~007,~~097~~026.3335 Monthly P &I Constant 43,~~246~~878,~~166~~544.9631 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 1612,~~481,~~675,054.6159 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~430~~358,~~793~~453.3570 Unscheduled Principal 117,~~740~~669,~~889~~452.5900

Bankruptcy Coverage Amount - Asset Groups 1, 5, 6, 7 100,000.00 Bankruptcy Coverage Amount - Asset Groups 2 & 4 100,000.00 Bankruptcy Coverage Amount - Asset Group 8 100,000.00 Fraud Loss Coverage Amount - Asset Groups 1, 5, 6, 7 1,932,024.00 Fraud Loss Coverage Amount - Asset Groups 2 & 4 3,280,650.00 Fraud Loss Coverage Amount - Asset Group 8 904,618.00 Specail Hazard Loss Coverage Amount - Asset Groups 1, 5, 6, 7 2,000,000.00 Specail Hazard Loss Coverage Amount - Asset Groups 2 & 4 3,983,567.00 Specail Hazard Loss Coverage Amount - Asset Group 8 2,977,506.00

Miscellaneous Reporting Senior % - Group 1 98.~~584344~~581034% Senior Prepayment % - Group 1 100.000000% Junior % - Group 1 1.~~415656~~418966% Senior % - Group 2 95.~~702511~~466573% Senior Prepayment % - Group 2 100.000000% Junior % - Group 2 4.~~297489~~533427% Senior % - Group 3 99.809523% Senior Prepayment % - Group 3 100.000000% Junior % - Group 3 0.190477% Senior % - Group 4 9796.~~527953~~922047% Senior Prepayment % - Group 4 100.000000% Junior % - Group 4 23.~~472047~~077953% Senior % - Group 5 98.~~688722~~500363% Senior Prepayment % - Group 5 100.000000% Junior % - Group 5 1.~~311278~~499637% Senior % - Group 6 99.~~079619~~056472% Senior Prepayment % - Group 6 100.000000% Junior % - Group 6 0.~~920381~~943528% Senior % - Group 7 98.~~819154~~699804% Senior Prepayment % - Group 7 100.000000% Junior % - Group 7 1.~~180846~~300196% Senior % - Group 8 98.~~469125~~289157% Senior Prepayment % - Group 8 100.000000% Junior % - Group 8 1.~~530875~~710843%

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.~~775228~~775183 5.~~956825~~946855 6.~~372006~~377548 Weighted Average Net Rate 4.~~525228~~525183 5.~~706220~~696216 6.~~122006~~127547 Weighted Average Maturity ~~173~~168 ~~352~~347 ~~354~~349 Beginning Loan Count 64 ~~402~~379 ~~222~~180 Loans Paid In Full 0 46 75 Ending Loan Count 64 ~~398~~373 ~~215~~175 Beginning Scheduled Balance 3231,~~731~~992,~~046~~416.8823 ~~199~~187,~~099~~776,~~877~~958.6839 ~~108~~86,~~181~~422,~~861~~153.2950 Ending scheduled Balance 3231,~~580~~813,~~469~~134.2902 ~~197~~184,~~069~~226,~~300~~339.7569 ~~104~~84,~~386~~139,~~814~~676.8847 Record Date 1104/3029/~~2004~~2005 1104/3029/~~2004~~2005 1104/3029/~~2004~~2005 Principal And Interest Constant 261,803.40 1,~~198~~138,~~885~~372.5251 ~~678~~545,~~996~~751.2997 Scheduled Principal ~~131~~134,~~554~~495.8837 ~~210~~207,~~549~~803.5494 ~~104~~86,~~550~~450.1181 Unscheduled Principal 1944,~~022~~786.7184 13,~~820~~342,~~027~~814.3976 32,~~690~~196,~~496~~026.3022 Scheduled Interest ~~130~~127,~~248~~308.5203 ~~988~~930,~~335~~568.9857 ~~574~~459,~~446~~301.1816 Servicing Fees 6,~~818~~665.9709 4139,~~579~~220.6107 2218,~~537~~004.8762 Master Servicing Fees 10.9869 ~~587~~528.4006 8068.3265 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 ~~1,032~~793.4197 190.9013 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~~120,~~418~~632.5725 ~~945~~890,~~136~~026.5647 ~~551~~441,~~637~~037.0976 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.~~750746~~733805 5.~~180569~~178768 6.~~570745~~569934 Weighted Average Net Rate 5.~~500746~~483806 4.~~931133~~929336 6.~~320745~~319934 Weighted Average Maturity ~~175~~170 ~~173~~168 ~~139~~134 Beginning Loan Count 6758 ~~129~~127 ~~132~~119 Loans Paid In Full 01 01 42 Ending Loan Count 6757 ~~129~~126 ~~128~~117 Beginning Scheduled Balance 3732,~~991~~594,~~871~~044.2716 6562,~~643~~783,~~767~~157.7663 4842,~~010~~428,~~801~~420.2257 Ending scheduled Balance 3731,~~628~~970,~~118~~107.1112 6561,~~361~~967,~~787~~971.4808 4641,~~205~~531,~~359~~302.3680 Record Date 1104/3029/~~2004~~2005 1104/3029/~~2004~~2005 1104/3029/~~2004~~2005 Principal And Interest Constant ~~321~~284,~~404~~252.0217 ~~542~~531,~~459~~084.5972 ~~518~~469,~~816~~830.0956 Scheduled Principal ~~139~~128,~~336~~512.0126 ~~259~~260,~~066~~135.20 ~~255~~237,~~927~~537.1429 Unscheduled Principal ~~224~~495,~~417~~424.1578 22555,~~914~~051.0835 1659,~~549,514~~580.7248 Scheduled Interest ~~182~~155,~~068~~739.0191 ~~283~~270,~~393~~949.3952 ~~262~~232,~~888~~293.9527 Servicing Fees 76,~~914~~790.9741 13,~~644~~050.9411 108,~~002~~839.2425 Master Servicing Fees 2216.0011 6059.5328 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 ~~174~~148,~~131~~933.0439 ~~269~~257,~~687~~840.9213 ~~252~~223,~~886~~454.7102 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.~~390333~~360659 5.~~831243~~804576 Weighted Average Net Rate 5.~~140333~~110659 5.~~581099~~554415 Weighted Average Maturity ~~175~~170.00 ~~267~~262.00 Record Date 1104/3029/~~2004~~2005 1104/3029/~~2004~~2005 Principal And Interest Constant ~~723~~647,~~802~~448.0598 43,~~246~~878,~~166~~544.9631 Beginning Loan Count ~~161~~147 1,~~177~~074 Loans Paid In Full 51 2016 Ending Loan Count ~~156~~146 1,~~157~~058 Beginning Scheduled Balance 8776,~~710~~989,~~928~~824.7204 ~~579~~520,~~370~~986,~~154~~974.8252 Ending Scheduled Balance 8276,~~966~~310,~~622~~537.0164 ~~566~~511,~~198~~959,~~471~~068.8882 Scheduled Principal ~~329~~303,~~809~~518.4783 1,~~430~~358,~~793~~453.3570 Unscheduled Principal 4375,~~414,497~~767.2457 117,~~740~~669,~~889~~452.5900 Scheduled Interest ~~393~~343,~~992~~930.5815 2,~~815~~520,~~373~~090.61 Servicing Fee 1816,~~273~~039.1055 ~~120~~108,~~771~~609.7010 Master Servicing Fee 0.00 ~~761~~682.2379 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 ~~1,223~~984.3110 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 ~~375~~327,~~719~~890.4860 2,~~692~~409,~~617~~814.3762 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