8-K 1 mst04006_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 2004-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-31 54-2155148 Pooling and Servicing Agreement) (Commission 54-2155149 (State or other File Number) 54-2155150 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 2004-6 Trust. (All Certificates except group 2) On May 26, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-6 Trust. (Group 2 Certificates) 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 2004-6 Trust(All Certificates except group 2), relating to the May 25, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust(Group 2 Certificates), 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 2004-6 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 2004-6 Trust, (All Certificates except group 2) relating to the May 25, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust(Group 2 Certificates), relating to the May 01, 2005 distribution.

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 124/3129/2005 Distribution Date: 15/25/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2004-6 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 57643MCM4 SEN 5.~~25663~~24996% 6963,~~585~~443,~~840~~237.8142 ~~304~~277,~~822~~417.6336 ~~638~~594,~~587~~699.1214 1-A-2 57643MDU5 SEN 5.~~25663~~24996% 34,269,000.00 ~~150~~149,~~116~~847.2758 0.00 2-A-1 57643MCN2 SEN 5.12500% 5145,~~466~~705,~~715~~061.4154 ~~219~~195,~~789~~191.2133 1,~~242~~273,~~602~~643.8280 2-A-2 57643MCP7 SEN 23.~~81750~~42000% 76,~~720~~855,~~007~~759.3123 1819,~~124~~538.5718 ~~186~~191,~~390~~046.4257 2-A-3 57643MCQ5 IO 54.~~18250~~58000% 0.00 3326,~~338~~165.2716 0.00 2-A-4 57643MCR3 SEN 5.50000% 2321,~~253~~109,~~641~~746.8034 ~~106~~96,~~571~~749.1735 ~~462~~473,~~369~~919.0733 2-A-5 57643MCS1 SEN 5.75000% 21,340,000.00 102,~~246~~250.4731 0.00 2-A-6 57643MCT9 SEN 5.50000% 3230,~~765~~022,~~499~~341.1223 ~~150~~137,~~163~~597.9020 ~~591~~606,~~610~~389.6443 2-A-7 57643MCU6 SEN 6.00000% 4,755,000.00 23,~~773~~774.2110 0.00 2-A-8 57643MCV4 SEN 6.00000% 3,042,074.00 15,209.2280 0.00 2-A-9 57643MCW2 ACCR 5.25000% 54,~~044~~942,~~769~~365.3934 2221,~~069~~622.2003 25,~~418~~867.5045 2-A-10 57643MCX0 ACCR 5.25000% 4,739,000.00 20,~~731~~732.5634 0.00 2-A-11 57643MCY8 SEN 5.25000% 5,~~810~~912,~~379~~783.6166 25,~~418~~867.5045 (25,~~418~~867.5045) 2-A-12 57643MCZ5 SEN 5.50000% 17,146,000.00 78,~~579~~582.9287 0.00 2-A-13 57643MDA9 SEN 5.50000% 1,000,000.00 4,~~582~~583.9916 0.00 2-A-14 57643MDB7 SEN 5.50000% 1,160,000.00 5,316.2747 0.00 2-A-15 57643MDC5 PO 0.00000% 970,000.00 0.00 0.00 3-A-1 57643MDD3 SEN 5.25000% 6359,~~600~~563,~~526~~640.5704 ~~278~~260,~~231~~581.3509 ~~683~~1,~~934~~154,946.8784 4-A-1 57643MDE1 SEN 5.00000% 9794,~~295~~487,~~174~~987.2436 ~~405~~393,~~366~~685.0309 1,~~026~~731,~~640~~841.4873 5-A-1 57643MDF8 SEN 5.00000% ~~141~~136,~~575~~741,~~670~~544.2084 ~~589~~569,~~854~~734.2193 1,~~715~~461,~~624~~092.2622 5-A-2 57643MDT8 PO 0.00000% 7,~~451~~196,~~351~~923.0641 0.00 9076,~~296~~899.0159 6-A-1 57643MDG6 SEN 4.50000% 5452,~~469~~785,~~835~~166.9410 ~~204~~197,~~246~~936.5090 ~~841~~576,~~527~~273.2471 7-A-1 57643MDH4 SEN 5.25000% ~~136~~133,~~857~~622,~~909~~728.7277 ~~598~~584,~~708~~577.2737 ~~188~~782,~~871~~264.2275 15-PO 57643MDJ0 PO 0.00000% 4,~~357~~209,~~860~~580.1825 0.00 8061,~~025~~775.2154 30-PO 57643MDK7 PO 0.00000% 4,~~170~~079,~~307~~959.7221 0.00 2134,~~279~~840.7323 15-AX 57643MDL5 IO 5.00000% 0.00 6,~~356~~143.9631 0.00 30-AX 57643MDM3 IO 5.50000% 0.00 65,~~431~~837.6714 0.00 A-UR 57643MDP6 SEN 5.25000% 0.00 0.00 0.00 A-LR 57643MDN1 SEN 5.25000% 0.00 ~~6,473~~0.8200 0.00 1-B-1 57643MDV3 SUB 5.~~25663~~24996% 1,~~627~~619,~~026~~472.6158 7,~~127~~081.2345 1,~~864~~932.7883 1-B-2 57643MDW1 SUB 5.~~25663~~24996% ~~650~~647,~~611~~591.9829 2,~~850~~831.0271 ~~745~~772.6890 1-B-3 57643MDX9 SUB 5.~~25663~~24996% ~~325~~324,~~802~~289.6499 1,~~427~~418.1902 ~~373~~387.4104 1-B-4 57643MDY7 SUB 5.~~25663~~24996% ~~324~~323,~~809~~301.3430 1,~~422~~413.8470 ~~372~~385.2786 1-B-5 57643MDZ4 SUB 5.~~25663~~24996% 162,~~901~~145.3200 ~~713~~709.5901 ~~186~~193.7152 1-B-6 57643MEA8 SUB 5.~~25663~~24996% ~~163~~162,~~469~~710.1620 ~~716~~711.0848 ~~187~~194.3607 B-1 57643MDQ4 SUB 5.~~06300~~06454% 5,~~644~~577,~~106~~361.8251 23,~~811~~538.6507 1617,~~549~~045.7153 B-2 57643MDR2 SUB 5.~~06300~~06454% 2,~~508~~478,~~163~~503.9323 10,~~581~~460.5700 7,~~354~~574.4780 B-3 57643MDS0 SUB 5.~~06300~~06454% ~~940~~929,~~684~~560.4725 3,~~968~~923.6101 2,~~758~~840.2992 B-4 57643MEB6 SUB 5.~~06300~~06454% ~~940~~929,~~684~~560.4725 3,~~968~~923.6101 2,~~758~~840.2992 B-5 57643MEC4 SUB 5.~~06300~~06454% ~~626~~619,~~794~~382.9972 2,~~644~~613.3597 1,~~837~~892.8996 B-6 57643MED2 SUB 5.~~06300~~06454% ~~627~~620,~~535~~114.1620 2,~~647~~617.4806 1,~~840~~895.0705 Totals ~~808~~773,~~389~~493,~~153~~891.9726 3,~~438~~280,~~401~~181.3901 79,~~806~~057,~~588~~589.0228

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 6862,~~947~~848,~~253~~538.6927 ~~943~~872,~~409~~116.7550 0.00 1-A-2 0.00 34,269,000.00 ~~150~~149,~~116~~847.2758 0.00 2-A-1 0.00 5044,~~224~~431,~~112~~417.5975 1,~~462~~468,~~392~~835.0313 0.00 2-A-2 0.00 76,~~533~~664,~~616~~712.8966 ~~204~~210,~~514~~584.9975 0.00 2-A-3 0.00 0.00 3326,~~338~~165.2716 0.00 2-A-4 0.00 2220,~~791~~635,~~272~~827.7201 ~~568~~570,~~940~~668.2468 0.00 2-A-5 0.00 21,340,000.00 102,~~246~~250.4731 0.00 2-A-6 0.00 3229,~~173~~415,~~888~~951.4879 ~~741~~743,~~774~~986.5463 0.00 2-A-7 0.00 4,755,000.00 23,~~773~~774.2110 0.00 2-A-8 0.00 3,042,074.00 15,209.2280 0.00 2-A-9 0.00 54,~~019~~916,~~350~~497.9089 47,~~487~~489.7048 0.00 2-A-10 0.00 4,739,000.00 20,~~731~~732.5634 0.00 2-A-11 0.00 5,~~835~~938,~~798~~651.1011 0.00 0.00 2-A-12 0.00 17,146,000.00 78,~~579~~582.9287 0.00 2-A-13 0.00 1,000,000.00 4,~~582~~583.9916 0.00 2-A-14 0.00 1,160,000.00 5,316.2747 0.00 2-A-15 0.00 970,000.00 0.00 0.00 3-A-1 0.00 6258,~~916~~408,~~591~~693.7020 ~~962~~1,~~166~~415,527.2293 0.00 4-A-1 0.00 9692,~~268~~756,~~533~~145.7663 12,~~432~~125,~~006~~526.5182 0.00 5-A-1 0.00 ~~139~~135,~~860~~280,~~045~~452.9362 2,~~305~~030,~~478~~827.4715 0.00 5-A-2 0.00 7,~~361~~120,~~055~~023.0582 9076,~~296~~899.0159 0.00 6-A-1 0.00 5352,~~628~~208,~~308~~892.6940 1774,~~045,773~~210.7461 0.00 7-A-1 0.00 ~~136~~132,~~669~~840,~~038~~464.5102 ~~787~~1,~~579~~366,842.4912 0.00 15-PO 0.00 4,~~277~~147,~~834~~804.9771 8061,~~025~~775.2154 0.00 30-PO 0.00 4,~~149~~045,~~027~~118.9998 2134,~~279~~840.7323 0.00 15-AX 0.00 0.00 6,~~356~~143.9631 0.00 30-AX 0.00 0.00 65,~~431~~837.6714 0.00 A-UR 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 ~~6,473~~0.8200 0.00 1-B-1 0.00 1,~~625~~617,~~161~~539.8275 89,~~992~~014.0128 0.00 1-B-2 0.00 ~~649~~646,~~866~~818.3040 3,~~595~~604.7061 0.00 1-B-3 0.00 ~~325~~323,~~429~~902.2395 1,~~800~~805.6006 0.00 1-B-4 0.00 ~~324~~322,~~437~~915.0744 1,~~795~~799.1156 0.00 1-B-5 0.00 ~~162~~161,~~714~~951.6148 ~~900~~902.3053 0.00 1-B-6 0.0012 ~~163~~162,~~281~~516.8001 ~~903~~905.4455 0.0017 B-1 0.00 5,~~627~~560,~~557~~315.1198 40,~~361~~583.3660 0.00 B-2 0.00 2,~~500~~470,~~809~~928.4642 1718,~~936~~034.0480 0.00 B-3 0.00 ~~937,~~926,719.1833 6,~~726~~763.9093 0.00 B-4 0.00 ~~937,~~926,719.1833 6,~~726~~763.9093 0.00 B-5 0.00 ~~624~~617,~~957~~489.0976 4,~~482~~506.2493 0.00 B-6 0.0009 ~~625~~618,~~695~~219.0906 4,~~487~~512.5511 0.0009 Totals 0.0021 ~~800~~764,~~582~~436,~~565~~301.9177 1112,~~244~~337,~~989~~770.4129 0.0026 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 71,672,000.00 6963,~~585~~443,~~840~~237.8142 ~~119~~116,~~030~~618.98 ~~519~~478,~~556~~080.1416 0.00 0.00 1-A-2 34,269,000.00 34,269,000.00 0.00 0.00 0.00 0.00 2-A-1 56,160,000.00 5145,~~466~~705,~~715~~061.4154 ~~103~~100,~~212~~334.7810 1,~~139~~173,~~390~~309.0470 0.00 0.00 2-A-2 8,424,000.00 76,~~720~~855,~~007~~759.3123 15,~~481~~050.9211 ~~170~~175,~~908~~996.5145 0.00 0.00 2-A-3 0.00 0.00 0.00 0.00 0.00 0.00 2-A-4 25,000,000.00 2321,~~253~~109,~~641~~746.8034 3837,~~405~~334.1904 ~~423~~436,~~963~~585.8829 0.00 0.00 2-A-5 21,340,000.00 21,340,000.00 0.00 0.00 0.00 0.00 2-A-6 35,000,000.00 3230,~~765~~022,~~499~~341.1223 4947,~~140~~769.2266 ~~542~~558,~~470~~619.4277 0.00 0.00 2-A-7 4,755,000.00 4,755,000.00 0.00 0.00 0.00 0.00 2-A-8 3,042,074.00 3,042,074.00 0.00 0.00 0.00 0.00 2-A-9 5,195,000.00 54,~~044~~942,~~769~~365.3934 2,~~111~~037.3177 23,~~307~~829.1969 0.00 0.00 2-A-10 4,739,000.00 4,739,000.00 0.00 0.00 0.00 0.00 2-A-11 5,660,149.00 5,~~810~~912,~~379~~783.6166 0.00 0.00 (25,~~418~~867.5045) 0.00 2-A-12 17,146,000.00 17,146,000.00 0.00 0.00 0.00 0.00 2-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-14 1,160,000.00 1,160,000.00 0.00 0.00 0.00 0.00 2-A-15 970,000.00 970,000.00 0.00 0.00 0.00 0.00 3-A-1 70,000,000.00 6359,~~600~~563,~~526~~640.5704 ~~255~~257,~~273~~936.8077 ~~428~~897,~~661~~010.0706 0.00 0.00 4-A-1 103,098,000.00 9794,~~295~~487,~~174~~987.2436 ~~394~~398,~~127~~125.8500 ~~632~~1,~~512~~333,716.6474 0.00 0.00 5-A-1 145,350,000.00 ~~141~~136,~~575~~741,~~670~~544.2084 ~~571~~572,~~746~~620.9781 1888,~~143,877~~471.2941 0.00 0.00 5-A-2 7,650,000.00 7,~~451~~196,~~351~~923.0641 30,~~091~~137.9594 6046,~~204~~761.0765 0.00 0.00 6-A-1 56,000,000.00 5452,~~469~~785,~~835~~166.9410 ~~226~~228,~~286~~050.2482 ~~615~~348,~~241~~222.0089 0.00 0.00 7-A-1 140,000,000.00 ~~136~~133,~~857~~622,~~909~~728.7277 161,~~046~~573.1043 27620,~~825~~691.1132 0.00 0.00 15-PO 4,485,902.16 4,~~357~~209,~~860~~580.1825 17,~~680~~717.2107 6244,~~345~~058.0047 0.00 0.00 30-PO 4,244,792.89 4,~~170~~079,~~307~~959.7221 4,~~898~~929.6337 1629,~~381~~910.0985 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 1,~~627~~619,~~026~~472.6158 1,~~864~~932.7883 0.00 0.00 0.00 1-B-2 655,000.00 ~~650~~647,~~611~~591.9829 ~~745~~772.6890 0.00 0.00 0.00 1-B-3 328,000.00 ~~325~~324,~~802~~289.6499 ~~373~~387.4104 0.00 0.00 0.00 1-B-4 327,000.00 ~~324~~323,~~809~~301.3430 ~~372~~385.2786 0.00 0.00 0.00 1-B-5 164,000.00 162,~~901~~145.3200 ~~186~~193.7152 0.00 0.00 0.00 1-B-6 164,571.67 ~~163~~162,~~469~~710.1620 ~~187~~194.3607 0.00 0.00 0.0012 B-1 5,736,000.00 5,~~644~~577,~~106~~361.8251 1617,~~549~~045.7153 0.00 0.00 0.00 B-2 2,549,000.00 2,~~508~~478,~~163~~503.9323 7,~~354~~574.4780 0.00 0.00 0.00 B-3 956,000.00 ~~940~~929,~~684~~560.4725 2,~~758~~840.2992 0.00 0.00 0.00 B-4 956,000.00 ~~940~~929,~~684~~560.4725 2,~~758~~840.2992 0.00 0.00 0.00 B-5 637,000.00 ~~626~~619,~~794~~382.9972 1,~~837~~892.8996 0.00 0.00 0.00 B-6 637,752.16 ~~627~~620,~~535~~114.1620 1,~~840~~895.0705 0.00 0.00 0.0009 Totals 841,109,341.88 ~~808~~773,~~389~~493,~~153~~891.9726 2,~~025~~028,~~363~~192.0827 57,~~806~~055,~~643~~264.45 (25,~~418~~867.5045) 0.0021 (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 ~~638~~594,~~587~~699.1214 6862,~~947~~848,~~253~~538.6927 0.~~96198311~~87689109 ~~638~~594,~~587~~699.1214 1-A-2 0.00 34,269,000.00 1.00000000 0.00 2-A-1 1,~~242~~273,~~602~~643.8280 5044,~~224~~431,~~112~~417.5975 0.~~89430400~~79115772 1,~~242~~273,~~602~~643.8280 2-A-2 ~~186~~191,~~390~~046.4257 76,~~533~~664,~~616~~712.8966 0.~~89430400~~79115772 ~~186~~191,~~390~~046.4257 2-A-3 0.00 0.00 0.00000000 0.00 2-A-4 ~~462~~473,~~369~~919.0733 2220,~~791~~635,~~272~~827.7201 0.~~91165091~~82543308 ~~462~~473,~~369~~919.0733 2-A-5 0.00 21,340,000.00 1.00000000 0.00 2-A-6 ~~591~~606,~~610~~389.6443 3229,~~173~~415,~~888~~951.4879 0.~~91925396~~84045577 ~~591~~606,~~610~~389.6443 2-A-7 0.00 4,755,000.00 1.00000000 0.00 2-A-8 0.00 3,042,074.00 1.00000000 0.00 2-A-9 25,~~418~~867.5045 54,~~019~~916,~~350~~497.9089 0.~~96618882~~94639035 25,~~418~~867.5045 2-A-10 0.00 4,739,000.00 1.00000000 0.00 2-A-11 (25,~~418~~867.5045) 5,~~835~~938,~~798~~651.1011 1.~~03103259~~04920402 (25,~~418~~867.5045) 2-A-12 0.00 17,146,000.00 1.00000000 0.00 2-A-13 0.00 1,000,000.00 1.00000000 0.00 2-A-14 0.00 1,160,000.00 1.00000000 0.00 2-A-15 0.00 970,000.00 1.00000000 0.00 3-A-1 ~~683~~1,~~934~~154,946.8784 6258,~~916~~408,~~591~~693.7020 0.~~89880845~~83440990 ~~683~~1,~~934~~154,946.8784 4-A-1 1,~~026~~731,~~640~~841.4873 9692,~~268~~756,~~533~~145.7663 0.~~93375753~~89968909 1,~~026~~731,~~640~~841.4873 5-A-1 1,~~715~~461,~~624~~092.2622 ~~139~~135,~~860~~280,~~045~~452.9362 0.~~96222942~~93072207 1,~~715~~461,~~624~~092.2622 5-A-2 9076,~~296~~899.0159 7,~~361~~120,~~055~~023.0582 0.~~96222942~~93072207 9076,~~296~~899.0159 6-A-1 ~~841~~576,~~527~~273.2471 5352,~~628~~208,~~308~~892.6940 0.~~95764837~~93230165 ~~841~~576,~~527~~273.2471 7-A-1 ~~188~~782,~~871~~264.2275 ~~136~~132,~~669~~840,~~038~~464.5102 0.~~97620742~~94886046 ~~188~~782,~~871~~264.2275 15-PO 8061,~~025~~775.2154 4,~~277~~147,~~834~~804.9771 0.~~95361754~~92463111 8061,~~025~~775.2154 30-PO 2134,~~279~~840.7323 4,~~149~~045,~~027~~118.9998 0.~~97743944~~95296027 2134,~~279~~840.7323 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 1-B-1 1,~~864~~932.7883 1,~~625~~617,~~161~~539.8275 0.~~99216228~~98750900 1,~~864~~932.7883 1-B-2 ~~745~~772.6890 ~~649~~646,~~866~~818.3040 0.~~99216229~~98750901 ~~745~~772.6890 1-B-3 ~~373~~387.4104 ~~325~~323,~~429~~902.2395 0.~~99216229~~98750899 ~~373~~387.4104 1-B-4 ~~372~~385.2786 ~~324~~322,~~437~~915.0744 0.~~99216229~~98750899 ~~372~~385.2786 1-B-5 ~~186~~193.7152 ~~162~~161,~~714~~951.6148 0.~~99216226~~98750902 ~~186~~193.7152 1-B-6 ~~187~~194.3619 ~~163~~162,~~281~~516.8001 0.~~99216226~~98750903 ~~187~~194.3607 B-1 1617,~~549~~045.7153 5,~~627~~560,~~557~~315.1198 0.~~98109434~~96937168 1617,~~549~~045.7153 B-2 7,~~354~~574.4780 2,~~500~~470,~~809~~928.4642 0.~~98109434~~96937168 7,~~354~~574.4780 B-3 2,~~758~~840.2992 ~~937,~~926,719.1833 0.~~98109433~~96937168 2,~~758~~840.2992 B-4 2,~~758~~840.2992 ~~937,~~926,719.1833 0.~~98109433~~96937168 2,~~758~~840.2992 B-5 1,~~837~~892.8996 ~~624~~617,~~957~~489.0976 0.~~98109433~~96937168 1,~~837~~892.8996 B-6 1,~~840~~895.0714 ~~625~~618,~~695~~219.0906 0.~~98109443~~96937196 1,~~840~~895.0705 Totals 79,~~806~~057,~~588~~589.0249 ~~800~~764,~~582~~436,~~565~~301.9177 0.~~95181747~~90884296 79,~~806~~057,~~588~~589.0228

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 71,672,000.00 ~~970~~885.~~89296810~~18860113 1.~~66077380~~62712049 76.~~24908109~~67038955 0.00000000 1-A-2 34,269,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 56,160,000.00 ~~916~~813.~~43011770~~83656588 1.~~83783440~~78657585 20.~~28828419~~89226674 0.00000000 2-A-2 8,424,000.00 ~~916~~813.~~43011752~~83656576 1.~~83783476~~78657526 20.~~28828466~~89226614 0.00000000 2-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 25,000,000.00 ~~930~~844.~~14567200~~38985360 1.~~53620760~~49336160 1617.~~95855520~~46341160 0.00000000 2-A-5 21,340,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 35,000,000.00 ~~936~~857.~~15711771~~78117800 1.~~40400629~~36484743 15.~~49915486~~96056486 0.00000000 2-A-7 4,755,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 ~~971~~951.~~08169201~~36965159 0.~~40641193~~39225602 4.~~48646583~~58704331 0.00000000 2-A-10 4,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 5,660,149.00 ~~1026~~1044.~~54181189~~63392395 0.00000000 0.00000000 (4.~~49078284~~57010054) 2-A-12 17,146,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-14 1,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-15 970,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 ~~908~~850.~~57895100~~90914343 3.~~64676857~~68481100 612.~~12372957~~81442943 0.00000000 4-A-1 103,098,000.00 ~~943~~916.~~71543813~~48710314 3.~~82284671~~86161710 612.~~13506217~~93639780 0.00000000 5-A-1 145,350,000.00 ~~974~~940.~~03281871~~77430230 3.~~93358768~~93959966 76.~~86981280~~11263440 0.00000000 5-A-2 7,650,000.00 ~~974~~940.~~03281830~~77430196 3.~~93358824~~93960000 76.~~86981307~~11263399 0.00000000 6-A-1 56,000,000.00 ~~972~~942.~~67564179~~59225179 4.~~04082571~~07233607 106.~~98644643~~21826589 0.00000000 7-A-1 140,000,000.00 ~~977~~954.~~55649800~~44806264 1.~~15032929~~15409593 04.~~19875079~~43350943 0.00000000 15-PO 4,485,902.16 ~~971~~938.~~45680502~~40215409 3.~~94128302~~94949987 139.~~89798479~~82154056 0.00000000 30-PO 4,244,792.89 ~~982~~961.~~45257850~~16802768 1.~~15403275~~16127456 37.~~85910230~~04648042 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 ~~993~~988.~~30073871~~68899878 1.~~13844933~~17999389 0.00000000 0.00000000 1-B-2 655,000.00 ~~993~~988.~~30073282~~68899237 1.~~13844275~~18000000 0.00000000 0.00000000 1-B-3 328,000.00 ~~993~~988.~~30073171~~68899390 1.~~13844512~~18000000 0.00000000 0.00000000 1-B-4 327,000.00 ~~993~~988.~~30073394~~68899083 1.~~13844037~~18000000 0.00000000 0.00000000 1-B-5 164,000.00 ~~993~~988.~~30073171~~68902439 1.~~13847561~~18000000 0.00000000 0.00000000 1-B-6 164,571.67 ~~993~~988.~~30073031~~68900097 1.~~13847055~~17924306 0.00000000 0.00000000 B-1 5,736,000.00 ~~983~~972.~~97957113~~34335948 2.~~88523536~~97167538 0.00000000 0.00000000 B-2 2,549,000.00 ~~983~~972.~~97957238~~34336210 2.~~88523735~~97167517 0.00000000 0.00000000 B-3 956,000.00 ~~983~~972.~~97957113~~34335774 2.~~88524059~~97167364 0.00000000 0.00000000 B-4 956,000.00 ~~983~~972.~~97957113~~34335774 2.~~88524059~~97167364 0.00000000 0.00000000 B-5 637,000.00 ~~983~~972.~~97957614~~34335950 2.~~88522763~~97167975 0.00000000 0.00000000 B-6 637,752.16 ~~983~~972.~~97967010~~34355114 2.~~88524307~~97145211 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 8.~~90985489~~29751005 ~~961~~876.~~98311321~~89109094 0.~~96198311~~87689109 8.~~90985489~~29751005 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 22.~~12611859~~67884259 ~~894~~791.~~30399911~~15772347 0.~~89430400~~79115772 22.~~12611859~~67884259 2-A-2 0.00000000 22.~~12611823~~67884259 ~~894~~791.~~30399929~~15772317 0.~~89430400~~79115772 22.~~12611823~~67884259 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 18.~~49476280~~95677320 ~~911~~825.~~65090880~~43308040 0.~~91165091~~82543308 18.~~49476280~~95677320 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 1617.~~90316114~~32541229 ~~919~~840.~~25395657~~45576543 0.~~91925396~~84045577 1617.~~90316114~~32541229 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 4.~~89287777~~97929740 ~~966~~946.~~18881617~~39035419 0.~~96618882~~94639035 4.~~89287777~~97929740 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 (4.~~49078284~~57010054) 1,~~031~~049.~~03259296~~20402449 1.~~03103259~~04920402 (4.~~49078284~~57010054) 2-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 916.~~77049814~~49924057 ~~898~~834.~~80845286~~40990286 0.~~89880845~~83440990 916.~~77049814~~49924057 4-A-1 0.00000000 916.~~95790879~~79801480 ~~933~~899.~~75752934~~68908834 0.~~93375753~~89968909 916.~~95790879~~79801480 5-A-1 0.00000000 1110.~~80340048~~05223406 ~~962~~930.~~22941816~~72206825 0.~~96222942~~93072207 1110.~~80340048~~05223406 5-A-2 0.00000000 1110.~~80340000~~05223399 ~~962~~930.~~22941830~~72206797 0.~~96222942~~93072207 1110.~~80340000~~05223399 6-A-1 0.00000000 1510.~~02727214~~29060196 ~~957~~932.~~64836946~~30165000 0.~~95764837~~93230165 1510.~~02727214~~29060196 7-A-1 0.00000000 15.~~34908014~~58760536 ~~976~~948.~~20741793~~86045729 0.~~97620742~~94886046 15.~~34908014~~58760536 15-PO 0.00000000 1713.~~83926781~~77104043 ~~953~~924.~~61753721~~63111367 0.~~95361754~~92463111 1713.~~83926781~~77104043 30-PO 0.00000000 58.~~01313740~~20775734 ~~977~~952.~~43944110~~96027034 0.~~97743944~~95296027 58.~~01313740~~20775734 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 0.00000000 1.~~13844933~~17999389 ~~992~~987.~~16228327~~50900488 0.~~99216228~~98750900 1.~~13844933~~17999389 1-B-2 0.00000000 1.~~13844275~~18000000 ~~992~~987.~~16229008~~50900763 0.~~99216229~~98750901 1.~~13844275~~18000000 1-B-3 0.00000000 1.~~13844512~~18000000 ~~992~~987.~~16228659~~50899390 0.~~99216229~~98750899 1.~~13844512~~18000000 1-B-4 0.00000000 1.~~13844037~~18000000 ~~992~~987.~~16229358~~50899083 0.~~99216229~~98750899 1.~~13844037~~18000000 1-B-5 0.00000000 1.~~13847561~~18000000 ~~992~~987.~~16225610~~50902439 0.~~99216226~~98750902 1.~~13847561~~18000000 1-B-6 0.~~00000000~~00072917 1.~~13847055~~17997223 ~~992~~987.~~16225976~~50902874 0.~~99216226~~98750903 1.~~13847055~~17924306 B-1 0.00000000 2.~~88523536~~97167538 ~~981~~969.~~09433577~~37168410 0.~~98109434~~96937168 2.~~88523536~~97167538 B-2 0.00000000 2.~~88523735~~97167517 ~~981~~969.~~09433503~~37168301 0.~~98109434~~96937168 2.~~88523735~~97167517 B-3 0.00000000 2.~~88524059~~97167364 ~~981~~969.~~09433054~~37168410 0.~~98109433~~96937168 2.~~88524059~~97167364 B-4 0.00000000 2.~~88524059~~97167364 ~~981~~969.~~09433054~~37168410 0.~~98109433~~96937168 2.~~88524059~~97167364 B-5 0.00000000 2.~~88522763~~97167975 ~~981~~969.~~09433281~~37167975 0.~~98109433~~96937168 2.~~88522763~~97167975 B-6 0.~~00000000~~00014112 2.~~88524307~~97159323 ~~981~~969.~~09442703~~37195791 0.~~98109443~~96937196 2.~~88524307~~97145211 (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 71,672,000.00 5.~~25663~~24996% 6963,~~585~~443,~~840~~237.8142 ~~304~~277,~~822~~562.6300 0.00 0.00 1-A-2 34,269,000.00 5.~~25663~~24996% 34,269,000.00 ~~150~~149,~~116~~925.2771 0.00 0.00 2-A-1 56,160,000.00 5.12500% 5145,~~466~~705,~~715~~061.4154 ~~219~~195,~~805~~198.7670 0.00 0.00 2-A-2 8,424,000.00 23.~~81750~~42000% 76,~~720~~855,~~007~~759.3123 1819,~~125~~538.9391 0.00 0.00 2-A-3 0.00 54.~~18250~~58000% 76,~~720~~855,~~007~~759.3123 3326,~~340~~166.7815 0.00 0.00 2-A-4 25,000,000.00 5.50000% 2321,~~253~~109,~~641~~746.8034 ~~106~~96,~~579~~753.1900 0.00 0.00 2-A-5 21,340,000.00 5.75000% 21,340,000.00 102,254.17 0.00 0.00 2-A-6 35,000,000.00 5.50000% 3230,~~765~~022,~~499~~341.1223 ~~150~~137,~~175~~602.2040 0.00 0.00 2-A-7 4,755,000.00 6.00000% 4,755,000.00 23,775.00 0.00 0.00 2-A-8 3,042,074.00 6.00000% 3,042,074.00 15,210.37 0.00 0.00 2-A-9 5,195,000.00 5.25000% 54,~~044~~942,~~769~~365.3934 2221,~~070~~622.8785 0.00 0.00 2-A-10 4,739,000.00 5.25000% 4,739,000.00 20,733.13 0.00 0.00 2-A-11 5,660,149.00 5.25000% 5,~~810~~912,~~379~~783.6166 25,~~420~~868.4143 0.00 0.00 2-A-12 17,146,000.00 5.50000% 17,146,000.00 78,585.83 0.00 0.00 2-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 2-A-14 1,160,000.00 5.50000% 1,160,000.00 5,316.67 0.00 0.00 2-A-15 970,000.00 0.00000% 970,000.00 0.00 0.00 0.00 3-A-1 70,000,000.00 5.25000% 6359,~~600~~563,~~526~~640.5704 ~~278~~260,~~252~~590.3093 0.00 0.00 4-A-1 103,098,000.00 5.00000% 9794,~~295~~487,~~174~~987.2436 ~~405~~393,~~396~~699.5695 0.00 0.00 5-A-1 145,350,000.00 5.00000% ~~141~~136,~~575~~741,~~670~~544.2084 ~~589~~569,~~898~~756.6344 0.00 0.00 5-A-2 7,650,000.00 0.00000% 7,~~451~~196,~~351~~923.0641 0.00 0.00 0.00 6-A-1 56,000,000.00 4.50000% 5452,~~469~~785,~~835~~166.9410 ~~204~~197,~~261~~944.8837 0.00 0.00 7-A-1 140,000,000.00 5.25000% ~~136~~133,~~857~~622,~~909~~728.7277 ~~598~~584,~~753~~599.3644 0.00 0.00 15-PO 4,485,902.16 0.00000% 4,~~357~~209,~~860~~580.1825 0.00 0.00 0.00 30-PO 4,244,792.89 0.00000% 4,~~170~~079,~~307~~959.7221 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~525~~474,~~785~~450.1899 6,~~357~~143.4455 0.00 0.00 30-AX 0.00 5.50000% 1,~~403~~273,~~364~~694.1505 65,~~432~~837.0976 0.00 0.00 A-UR 50.00 5.25000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 5.~~25663~~24996% 1,~~627~~619,~~026~~472.6158 7,~~127~~085.2314 0.00 0.00 1-B-2 655,000.00 5.~~25663~~24996% ~~650~~647,~~611~~591.9829 2,~~850~~833.0219 0.00 0.00 1-B-3 328,000.00 5.~~25663~~24996% ~~325~~324,~~802~~289.6499 1,~~427~~418.1976 0.00 0.00 1-B-4 327,000.00 5.~~25663~~24996% ~~324~~323,~~809~~301.3430 1,~~422~~414.8443 0.00 0.00 1-B-5 164,000.00 5.~~25663~~24996% 162,~~901~~145.3200 ~~713~~709.5938 0.00 0.00 1-B-6 164,571.67 5.~~25663~~24996% ~~163~~162,~~469~~710.1620 ~~716~~711.0885 0.00 0.00 B-1 5,736,000.00 5.~~06300~~06454% 5,~~644~~577,~~106~~361.8251 23,~~813~~538.4496 0.00 0.00 B-2 2,549,000.00 5.~~06300~~06454% 2,~~508~~478,~~163~~503.9323 10,~~582~~460.3739 0.00 0.00 B-3 956,000.00 5.~~06300~~06454% ~~940~~929,~~684~~560.4725 3,~~968~~923.9116 0.00 0.00 B-4 956,000.00 5.~~06300~~06454% ~~940~~929,~~684~~560.4725 3,~~968~~923.9116 0.00 0.00 B-5 637,000.00 5.~~06300~~06454% ~~626~~619,~~794~~382.9972 2,~~644~~614.5507 0.00 0.00 B-6 637,752.16 5.~~06300~~06454% ~~627~~620,~~535~~114.1620 2,~~647~~617.6816 0.00 0.00 Totals 841,109,341.88 3,~~432~~280,~~150~~518.6174 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 0144.0064 0.00 ~~304~~277,~~822~~417.6336 0.00 6862,~~947~~848,~~253~~538.6927 1-A-2 078.0013 0.00 ~~150~~149,~~116~~847.2758 0.00 34,269,000.00 2-A-1 167.5537 0.00 ~~219~~195,~~789~~191.2133 0.00 5044,~~224~~431,~~112~~417.5975 2-A-2 10.3674 0.00 1819,~~124~~538.5718 0.00 76,~~533~~664,~~616~~712.8966 2-A-3 20.5199 0.00 3326,~~338~~165.2716 0.00 76,~~533~~664,~~616~~712.8966 2-A-4 83.0265 0.00 ~~106~~96,~~571~~749.1735 0.00 2220,~~791~~635,~~272~~827.7201 2-A-5 73.7086 0.00 102,~~246~~250.4731 0.00 21,340,000.00 2-A-6 115.3119 0.00 ~~150~~137,~~163~~597.9020 0.00 3229,~~173~~415,~~888~~951.4879 2-A-7 10.7990 0.00 23,~~773~~774.2110 0.00 4,755,000.00 2-A-8 10.1557 0.00 15,209.2280 0.00 3,042,074.00 2-A-9 10.6682 0.00 2221,~~069~~622.2003 0.00 54,~~019~~916,~~350~~497.9089 2-A-10 10.5678 0.00 20,~~731~~732.5634 0.00 4,739,000.00 2-A-11 10.9198 0.00 25,~~418~~867.5045 0.00 5,~~835~~938,~~798~~651.1011 2-A-12 52.9297 0.00 78,~~579~~582.9287 0.00 17,146,000.00 2-A-13 0.3517 0.00 4,~~582~~583.9916 0.00 1,000,000.00 2-A-14 0.4020 0.00 5,316.2747 0.00 1,160,000.00 2-A-15 0.00 0.00 0.00 0.00 970,000.00 3-A-1 209.9584 0.00 ~~278~~260,~~231~~581.3509 0.00 6258,~~916~~408,~~591~~693.7020 4-A-1 3014.5286 0.00 ~~405~~393,~~366~~685.0309 0.00 9692,~~268~~756,~~533~~145.7663 5-A-1 4421.4251 0.00 ~~589~~569,~~854~~734.2193 0.00 ~~139~~135,~~860~~280,~~045~~452.9362 5-A-2 0.00 0.00 0.00 0.00 7,~~361~~120,~~055~~023.0582 6-A-1 157.3847 0.00 ~~204~~197,~~246~~936.5090 0.00 5352,~~628~~208,~~308~~892.6940 7-A-1 4522.0807 0.00 ~~598~~584,~~708~~577.2737 0.00 ~~136~~132,~~669~~840,~~038~~464.5102 15-PO 0.00 0.00 0.00 0.00 4,~~277~~147,~~834~~804.9771 30-PO 0.00 0.00 0.00 0.00 4,~~149~~045,~~027~~118.9998 15-AX 0.4823 0.00 6,~~356~~143.9631 0.00 1,~~504~~440,~~103~~292.0307 30-AX 0.4263 0.00 65,~~431~~837.6714 0.00 1,~~312~~204,~~083~~651.0796 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 ~~6,473~~0.8200 0.00 0.00 1-B-1 03.0069 0.00 7,~~127~~081.2345 0.00 1,~~625~~617,~~161~~539.8275 1-B-2 01.0048 0.00 2,~~850~~831.0271 0.00 ~~649~~646,~~866~~818.3040 1-B-3 0.0074 0.00 1,~~427~~418.1902 0.00 ~~325~~323,~~429~~902.2395 1-B-4 0.0074 0.00 1,~~422~~413.8470 0.00 ~~324~~322,~~437~~915.0744 1-B-5 0.0037 0.00 ~~713~~709.5901 0.00 ~~162~~161,~~714~~951.6148 1-B-6 0.0037 0.00 ~~716~~711.0848 0.00 ~~163~~162,~~281~~516.8001 B-1 10.7989 0.00 23,~~811~~538.6507 0.00 5,~~627~~560,~~557~~315.1198 B-2 0.8039 0.00 10,~~581~~460.5700 0.00 2,~~500~~470,~~809~~928.4642 B-3 0.3015 0.00 3,~~968~~923.6101 0.00 ~~937,~~926,719.1833 B-4 0.3015 0.00 3,~~968~~923.6101 0.00 ~~937,~~926,719.1833 B-5 0.2010 0.00 2,~~644~~613.3597 0.00 ~~624~~617,~~957~~489.0976 B-6 0.2010 0.00 2,~~647~~617.4806 0.00 ~~625~~618,~~695~~219.0906 Totals ~~223~~337.0374 0.00 3,~~438~~280,~~401~~181.3901 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 71,672,000.00 5.~~25663~~24996% ~~970~~885.~~89296810~~18860113 43.~~25302252~~87266994 0.00000000 0.00000000 1-A-2 34,269,000.00 5.~~25663~~24996% 1000.00000000 4.~~38052672~~37496600 0.00000000 0.00000000 2-A-1 56,160,000.00 5.12500% ~~916~~813.~~43011770~~83656588 3.~~91392023~~47576033 0.00000000 0.00000000 2-A-2 8,424,000.00 23.~~81750~~42000% ~~916~~813.~~43011752~~83656576 2.~~15170109~~31943376 0.00000000 0.00000000 2-A-3 0.00 54.~~18250~~58000% ~~916~~813.~~43011752~~83656576 3.~~95783238~~10614316 0.00000000 0.00000000 2-A-4 25,000,000.00 5.50000% ~~930~~844.~~14567200~~38985360 43.~~26316760~~87012000 0.00000000 0.00000000 2-A-5 21,340,000.00 5.75000% 1000.00000000 4.79166682 0.00000000 0.00000000 2-A-6 35,000,000.00 5.50000% ~~936~~857.~~15711771~~78117800 43.~~29072000~~93149714 0.00000000 0.00000000 2-A-7 4,755,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 5.25000% ~~971~~951.~~08169201~~36965159 4.~~24848316~~16224254 0.00000000 0.00000000 2-A-10 4,739,000.00 5.25000% 1000.00000000 4.37500106 0.00000000 0.00000000 2-A-11 5,660,149.00 5.25000% ~~1026~~1044.~~54181189~~63392395 4.~~49112029~~57027368 0.00000000 0.00000000 2-A-12 17,146,000.00 5.50000% 1000.00000000 4.58333314 0.00000000 0.00000000 2-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 2-A-14 1,160,000.00 5.50000% 1000.00000000 4.58333621 0.00000000 0.00000000 2-A-15 970,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 5.25000% ~~908~~850.~~57895100~~90914343 3.~~97503286~~72272757 0.00000000 0.00000000 4-A-1 103,098,000.00 5.00000% ~~943~~916.~~71543813~~48710314 3.~~93214767~~81869629 0.00000000 0.00000000 5-A-1 145,350,000.00 5.00000% ~~974~~940.~~03281871~~77430230 43.~~05847011~~91989295 0.00000000 0.00000000 5-A-2 7,650,000.00 0.00000% ~~974~~940.~~03281830~~77430196 0.00000000 0.00000000 0.00000000 6-A-1 56,000,000.00 4.50000% ~~972~~942.~~67564179~~59225179 3.~~64753357~~53472089 0.00000000 0.00000000 7-A-1 140,000,000.00 5.25000% ~~977~~954.~~55649800~~44806264 4.~~27680971~~17571029 0.00000000 0.00000000 15-PO 4,485,902.16 0.00000% ~~971~~938.~~45680502~~40215409 0.00000000 0.00000000 0.00000000 30-PO 4,244,792.89 0.00000% ~~982~~961.~~45257850~~16802768 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~921~~890.~~91137250~~89417940 3.~~84129844~~71206162 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~907~~823.~~00103247~~19462016 43.~~15709085~~77297250 0.00000000 0.00000000 A-UR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 5.~~25663~~24996% ~~993~~988.~~30073871~~68899878 4.~~35117827~~32548230 0.00000000 0.00000000 1-B-2 655,000.00 5.~~25663~~24996% ~~993~~988.~~30073282~~68899237 4.~~35117557~~32548092 0.00000000 0.00000000 1-B-3 328,000.00 5.~~25663~~24996% ~~993~~988.~~30073171~~68899390 4.~~35118902~~32548780 0.00000000 0.00000000 1-B-4 327,000.00 5.~~25663~~24996% ~~993~~988.~~30073394~~68899083 4.~~35119266~~32547401 0.00000000 0.00000000 1-B-5 164,000.00 5.~~25663~~24996% ~~993~~988.~~30073171~~68902439 4.~~35115854~~32548780 0.00000000 0.00000000 1-B-6 164,571.67 5.~~25663~~24996% ~~993~~988.~~30073031~~68900097 4.~~35117417~~32547109 0.00000000 0.00000000 B-1 5,736,000.00 5.~~06300~~06454% ~~983~~972.~~97957113~~34335948 4.~~15157601~~10372385 0.00000000 0.00000000 B-2 2,549,000.00 5.~~06300~~06454% ~~983~~972.~~97957238~~34336210 4.~~15157709~~10372303 0.00000000 0.00000000 B-3 956,000.00 5.~~06300~~06454% ~~983~~972.~~97957113~~34335774 4.~~15157950~~10372385 0.00000000 0.00000000 B-4 956,000.00 5.~~06300~~06454% ~~983~~972.~~97957113~~34335774 4.~~15157950~~10372385 0.00000000 0.00000000 B-5 637,000.00 5.~~06300~~06454% ~~983~~972.~~97957614~~34335950 4.~~15156986~~10372057 0.00000000 0.00000000 B-6 637,752.16 5.~~06300~~06454% ~~983~~972.~~97967010~~34355114 4.~~15158139~~10372581 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~~00201808 0.00000000 43.~~25302252~~87065186 0.00000000 ~~961~~876.~~98311321~~89109094 1-A-2 0.~~00000000~~00227990 0.00000000 4.~~38052672~~37268610 0.00000000 1000.00000000 2-A-1 0.~~00029469~~00013123 0.00000000 3.~~91362553~~47562910 0.00000000 ~~894~~791.~~30399911~~15772347 2-A-2 0.~~00016144~~00008784 0.00000000 2.~~15153965~~31934710 0.00000000 ~~894~~791.~~30399929~~15772317 2-A-3 0.~~00029796~~00011752 0.00000000 3.~~95753443~~10602564 0.00000000 ~~894~~791.~~30399929~~15772317 2-A-4 0.~~00032080~~00014600 0.00000000 43.~~26284680~~86997400 0.00000000 ~~911~~825.~~65090880~~43308040 2-A-5 0.~~00036082~~00018088 0.00000000 4.~~79130600~~79148594 0.00000000 1000.00000000 2-A-6 0.~~00032314~~00014829 0.00000000 43.~~29039714~~93134857 0.00000000 ~~919~~840.~~25395657~~45576543 2-A-7 0.~~00037645~~00018927 0.00000000 4.~~99962355~~99981073 0.00000000 1000.00000000 2-A-8 0.~~00037803~~00018737 0.00000000 4.~~99962197~~99981263 0.00000000 1000.00000000 2-A-9 0.~~00031954~~00015784 0.00000000 4.~~24816169~~16208470 0.00000000 ~~966~~946.~~18881617~~39035419 2-A-10 0.~~00032918~~00016459 0.00000000 4.~~37466976~~37483435 0.00000000 1000.00000000 2-A-11 0.~~00033745~~00017314 0.00000000 4.~~49078284~~57010054 0.00000000 ~~1031~~1049.~~03259296~~20402449 2-A-12 0.~~00034527~~00017322 0.00000000 4.~~58298845~~58316050 0.00000000 1000.00000000 2-A-13 0.~~00035000~~00017000 0.00000000 4.~~58299000~~58316000 0.00000000 1000.00000000 2-A-14 0.~~00034483~~00017241 0.00000000 4.~~58299138~~58316379 0.00000000 1000.00000000 2-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-1 0.~~00029929~~00014057 0.00000000 3.~~97473357~~72258700 0.00000000 ~~898~~834.~~80845286~~40990286 4-A-1 0.~~00029603~~00014413 0.00000000 3.~~93185154~~81855215 0.00000000 ~~933~~899.~~75752934~~68908834 5-A-1 0.~~00030561~~00014799 0.00000000 43.~~05816450~~91974496 0.00000000 ~~962~~930.~~22941816~~72206825 5-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~962~~930.~~22941830~~72206797 6-A-1 0.~~00027464~~00013339 0.00000000 3.~~64725893~~53458750 0.00000000 ~~957~~932.~~64836946~~30165000 7-A-1 0.~~00032200~~00015764 0.00000000 4.~~27648764~~17555264 0.00000000 ~~976~~948.~~20741793~~86045729 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~953~~924.~~61753721~~63111367 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~977~~952.~~43944110~~96027034 15-AX 0.~~00029003~~00013897 0.00000000 3.~~84100842~~71191661 0.00000000 ~~908~~870.~~81056320~~25464427 30-AX 0.~~00027145~~00040717 0.00000000 43.~~15681940~~77257179 0.00000000 ~~848~~778.~~00562932~~57238372 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~129476~~0.~~40000000~~00000000 0.00000000 0.00000000 1-B-1 0.~~00000000~~00225275 0.00000000 4.~~35117827~~32322955 0.00000000 ~~992~~987.~~16228327~~50900488 1-B-2 0.~~00000000~~00225954 0.00000000 4.~~35117557~~32322137 0.00000000 ~~992~~987.~~16229008~~50900763 1-B-3 0.~~00000000~~00225610 0.00000000 4.~~35118902~~32323171 0.00000000 ~~992~~987.~~16228659~~50899390 1-B-4 0.~~00000000~~00226300 0.00000000 4.~~35119266~~32324159 0.00000000 ~~992~~987.~~16229358~~50899083 1-B-5 0.~~00000000~~00225610 0.00000000 4.~~35115854~~32323171 0.00000000 ~~992~~987.~~16225610~~50902439 1-B-6 0.~~00000000~~00224826 0.00000000 4.~~35117417~~32322282 0.00000000 ~~992~~987.~~16225976~~50902874 B-1 0.~~00031206~~00015516 0.00000000 4.~~15126395~~10356869 0.00000000 ~~981~~969.~~09433577~~37168410 B-2 0.~~00031385~~00015300 0.00000000 4.~~15126324~~10357003 0.00000000 ~~981~~969.~~09433503~~37168301 B-3 0.~~00031381~~00015690 0.00000000 4.~~15126569~~10356695 0.00000000 ~~981~~969.~~09433054~~37168410 B-4 0.~~00031381~~00015690 0.00000000 4.~~15126569~~10356695 0.00000000 ~~981~~969.~~09433054~~37168410 B-5 0.~~00031397~~00015699 0.00000000 4.~~15125589~~10356358 0.00000000 ~~981~~969.~~09433281~~37167975 B-6 0.~~00031360~~00015680 0.00000000 4.~~15126779~~10356901 0.00000000 ~~981~~969.~~09442703~~37195791 (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 2-A-14-1 5.50000% 0.00 0.00 675,000.00 675,000.00 100.00000000% 2-A-14-2 5.50000% 0.00 0.00 100,000.00 100,000.00 100.00000000% 2-A-14-3 5.50000% 0.00 0.00 385,000.00 385,000.00 100.00000000% 15-PO-1 0.00000% 0.00 0.00 ~~648~~625,~~005~~649.6134 ~~635~~611,~~355~~629.5944 9390.~~95887809~~45016192% 15-PO-2 0.00000% 0.00 0.00 ~~946~~929,~~519~~526.3790 ~~942~~907,~~066~~188.6920 9693.~~96985308~~37970168% 15-PO-3 0.00000% 0.00 0.00 21,~~019~~959,~~604~~057.8490 1,~~995~~936,~~218~~745.0040 9693.~~18679492~~36790897% 15-PO-4 0.00000% 0.00 0.00 ~~743~~695,~~730~~346.3611 ~~705~~692,~~194~~241.7066 9290.~~31801397~~62231358% 30-PO-1 0.00000% 0.00 0.00 1,~~645~~580,~~992~~531.3618 1,~~628~~578,~~028~~457.2520 9895.~~12730483~~13947367% 30-PO-2 0.00000% 0.00 0.00 2,~~524~~499,~~315~~428.3603 2,~~520~~466,~~999~~661.7578 9795.~~49796301~~39647872% 15-AX-1 5.00000% 1,~~107~~083,~~508~~395.6074 1,~~102~~052,~~109~~806.2190 0.00 0.00 8985.~~84272893~~82365892% 15-AX-2 5.00000% ~~218~~194,~~193~~760.3119 ~~202~~193,~~869~~204.8552 0.00 0.00 9086.~~81309405~~48648503% 30-AX-1 5.50000% ~~194~~183,~~744~~548.4863 ~~193~~182,~~576~~460.6333 0.00 0.00 9791.~~48170235~~88373400% 30-AX-2 5.50000% 1,~~208~~090,~~619~~145.6742 1,~~118~~022,~~506~~191.4463 0.00 0.00 8275.~~93341319~~79200064%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1112,~~366~~482,~~003~~648.0270 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~29,780~~0.6000 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1112,~~395~~482,~~783~~648.6270 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~150~~144,~~794~~878.2141 Payment of Interest and Principal 1112,~~244~~337,~~989~~770.4129 Total Withdrawals (Pool Distribution Amount) 1112,~~395~~482,~~783~~648.6270 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~223~~337.0374 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~223~~337.0374

SERVICING FEES Gross Servicing Fee ~~148~~142,~~565~~732.1356 Master Servicing Fee 1,~~998~~940.0442 WMMSC Master Servicing Fee ~~231~~205.0443 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~150~~144,~~794~~878.2141

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 89 0 0 0 89 34,~~677~~953,~~912~~077.5519 0.00 0.00 0.00 34,~~677~~953,~~912~~077.5519 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 10 0 10 0.00 0.00 ~~872,337~~0.1000 0.00 ~~872,337~~0.1000 180+ Days 0 0 01 0 01 0.00 0.00 0872,337.0010 0.00 0872,337.0010 Totals 89 0 1 0 910 34,~~677~~953,~~912~~077.5519 0.00 872,337.10 0.00 45,~~550~~825,~~249~~414.6529 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.~~580131~~670641% 0.000000% 0.000000% 0.000000% 0.~~580131~~670641% 0.~~513938~~721500% 0.000000% 0.000000% 0.000000% 0.~~513938~~721500% 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.~~072516~~000000% 0.000000% 0.~~072516~~000000% 0.000000% 0.000000% 0.~~121897~~000000% 0.000000% 0.~~121897~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~074516% 0.000000% 0.~~000000~~074516% 0.000000% 0.000000% 0.~~000000~~127071% 0.000000% 0.~~000000~~127071% Totals 0.~~580131~~670641% 0.000000% 0.~~072516~~074516% 0.000000% 0.~~652647~~745156% 0.~~513938~~721500% 0.000000% 0.~~121897~~127071% 0.000000% 0.~~635835~~848571%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~347~~636,~~942~~163.0456 0.00 0.00 0.00 ~~347~~636,~~942~~163.0456 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 10 0 10 0.00 0.00 ~~872,337~~0.1000 0.00 ~~872,337~~0.1000 180 Days 0 0 01 0 01 0.00 0.00 0872,337.0010 0.00 0872,337.0010 Totals 1 0 1 0 2 ~~347~~636,~~942~~163.0456 0.00 872,337.10 0.00 1,~~220~~508,~~279~~500.1466 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~534759~~555556% 0.000000% 0.000000% 0.000000% 0.~~534759~~555556% 0.~~364161~~700394% 0.000000% 0.000000% 0.000000% 0.~~364161~~700394% 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.~~534759~~000000% 0.000000% 0.~~534759~~000000% 0.000000% 0.000000% 0.~~912999~~000000% 0.000000% 0.~~912999~~000000% 180 Days 0.000000% 0.000000% 0.~~000000~~555556% 0.000000% 0.~~000000~~555556% 0.000000% 0.000000% 0.~~000000~~960413% 0.000000% 0.~~000000~~960413% Totals 0.~~534759~~555556% 0.000000% 0.~~534759~~555556% 0.000000% 1.~~069519~~111111% 0.~~364161~~700394% 0.000000% 0.~~912999~~960413% 0.000000% 1.~~277159~~660806% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~554~~1,~~298~~222,691.0742 0.00 0.00 0.00 ~~554~~1,~~298~~222,691.0742 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~554~~1,~~298~~222,691.0742 0.00 0.00 0.00 ~~554~~1,~~298~~222,691.0742 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~854701~~754386% 0.000000% 0.000000% 0.000000% 01.~~854701~~754386% 02.~~848799~~012429% 0.000000% 0.000000% 0.000000% 02.~~848799~~012429% 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.~~854701~~754386% 0.000000% 0.000000% 0.000000% 01.~~854701~~754386% 02.~~848799~~012429% 0.000000% 0.000000% 0.000000% 02.~~848799~~012429% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~950~~492,~~231~~042.5515 0.00 0.00 0.00 ~~950~~492,~~231~~042.5515 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 21 ~~950~~492,~~231~~042.5515 0.00 0.00 0.00 ~~950~~492,~~231~~042.5515 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~117318~~571429% 0.000000% 0.000000% 0.000000% 10.~~117318~~571429% 0.~~963918~~517817% 0.000000% 0.000000% 0.000000% 0.~~963918~~517817% 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.~~117318~~571429% 0.000000% 0.000000% 0.000000% 10.~~117318~~571429% 0.~~963918~~517817% 0.000000% 0.000000% 0.000000% 0.~~963918~~517817% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,149,014.0019 0.00 0.00 0.00 01,149,014.0019 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 01,149,014.0019 0.00 0.00 0.00 01,149,014.0019 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~692042% 0.000000% 0.000000% 0.000000% 0.~~000000~~692042% 0.~~000000~~777608% 0.000000% 0.000000% 0.000000% 0.~~000000~~777608% 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~~692042% 0.000000% 0.000000% 0.000000% 0.~~000000~~692042% 0.~~000000~~777608% 0.000000% 0.000000% 0.000000% 0.~~000000~~777608% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 03 0 0 0 03 01,453,165.0087 0.00 0.00 0.00 01,453,165.0087 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 03 0 0 0 03 01,453,165.0087 0.00 0.00 0.00 01,453,165.0087 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~857143% 0.000000% 0.000000% 0.000000% 02.~~000000~~857143% 02.~~000000~~673800% 0.000000% 0.000000% 0.000000% 02.~~000000~~673800% 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 02.~~000000~~857143% 0.000000% 0.000000% 0.000000% 02.~~000000~~857143% 02.~~000000~~673800% 0.000000% 0.000000% 0.000000% 02.~~000000~~673800% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 40 0 0 0 40 ~~1,825,440~~0.8900 0.00 0.00 0.00 ~~1,825,440~~0.8900 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 40 0 0 0 40 ~~1,825,440~~0.8900 0.00 0.00 0.00 ~~1,825,440~~0.8900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~384083~~000000% 0.000000% 0.000000% 0.000000% 10.~~384083~~000000% 10.~~292764~~000000% 0.000000% 0.000000% 0.000000% 10.~~292764~~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.~~384083~~000000% 0.000000% 0.000000% 0.000000% 10.~~384083~~000000% 10.~~292764~~000000% 0.000000% 0.000000% 0.000000% 10.~~292764~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2944,~~780~~371.6029

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~296650~~292529% Weighted Average Pass-Through Rate 5.~~114462~~110742% Weighted Average Maturity (Stepdown Calculation ) ~~257~~253 Beginning Scheduled Collateral Loan Count 1,~~388~~354 Number Of Loans Paid In Full 912 Ending Scheduled Collateral Loan Count 1,~~379~~342 Beginning Scheduled Collateral Balance ~~720~~692,~~957~~820,~~135~~541.0736 Ending Scheduled Collateral Balance ~~714~~684,~~206~~968,~~811~~638.7909 Ending Actual Collateral Balance at 01-~~Jan~~May-2005 ~~715~~686,~~634~~496,~~192~~773.2662 Monthly P &I Constant 54,~~102~~983,~~063~~665.9305 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 1012,~~937~~045,~~417~~670.0345 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~919~~928,~~849~~021.1504 Unscheduled Principal 45,~~830~~923,~~474~~882.1323

Special Hazard Loss Coverage Amount - Group 1 2,816,689.00 Special Hazard Loss Coverage Amount - ~~Groups~~Group 2 thru 7 5,869,838.00 Fraud Loss Coverage Amount - Group 1 1,092,176.00 Fraud Loss Coverage Amount - Groups 2 thru 7 6,373,005.00 Bankruptcy Loss Coverage Amount - Group 1 100,000.00 Bankruptcy Loss Coverage Amount - ~~Groups~~Group 2 thru 7 100,000.00

Miscellaneous Reporting Senior % - Group 1 96.~~961407~~791031% Senior % - Group 2 98.~~640108~~555260% Senior % - Group 3 97.~~631941~~515377% Senior % - Group 4 98.~~888688~~874542% Senior % - Group 5 98.~~036856~~001255% Senior % - Group 6 97.~~688852~~655832% Senior % - Group 7 98.~~634556~~608502% Senior Prepayment % - Group 1 100.000000% Senior Prepayment % - Group 2 100.000000% Senior Prepayment % - Group 3 100.000000% Senior Prepayment % - Group 4 100.000000% Senior Prepayment % - Group 5 100.000000% Senior Prepayment % - Group 6 100.000000% Senior Prepayment % - Group 7 100.000000% Junior % - Group 1 3.~~038593~~208969% Junior % - Group 2 1.~~359892~~444740% Junior % - Group 3 2.~~368059~~484623% Junior % - Group 4 1.~~111312~~125458% Junior % - Group 5 1.~~963144~~998745% Junior % - Group 6 2.~~311148~~344168% Junior % - Group 7 1.~~365444~~391498%

Group Level Collateral Statement Group GROUP 1 GROUP 3 GROUP 4 Collateral Description Fixed 30 Year Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~516632~~509959 5.~~530039~~532013 5.~~209984~~208537 Weighted Average Net Rate 5.~~266632~~259959 5.~~284316~~286504 4.~~964152~~962748 Weighted Average Maturity ~~351~~347 ~~169~~165 ~~170~~166 Beginning Loan Count ~~208~~197 ~~118~~116 ~~180~~178 Loans Paid In Full 1 12 13 Ending Loan Count ~~207~~196 ~~117~~114 ~~179~~175 Beginning Scheduled Balance ~~107~~100,~~109~~951,~~461~~747.8678 6561,~~791~~706,~~160~~928.2798 9996,~~335~~493,~~097~~041.8236 Ending scheduled Balance ~~106~~100,~~467~~353,~~144~~182.5330 6560,~~088~~531,~~383~~390.7220 9894,~~299~~734,~~575~~329.4420 Record Date 0105/01/2005 0105/01/2005 0105/01/2005 Principal And Interest Constant ~~615~~584,~~164~~018.1362 ~~567~~551,~~238~~578.2065 ~~833~~825,~~630~~346.3358 Scheduled Principal ~~122~~120,~~761~~485.1932 ~~264~~267,~~048~~109.4902 ~~402~~406,~~351~~523.7459 Unscheduled Principal ~~519~~478,~~556~~080.1416 ~~438~~908,~~728~~429.0676 ~~633~~1,~~170~~352,188.6457 Scheduled Interest ~~492~~463,~~402~~533.9430 ~~303~~284,~~189~~469.7163 ~~431~~418,~~278~~822.5999 Servicing Fees 2221,~~314~~031.4761 1312,~~471~~624.9768 2019,~~349~~764.8213 Master Servicing Fees 0.00 6160.0108 6766.2510 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 40.7916 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 ~~470~~442,~~088~~501.4769 ~~289~~271,~~615~~744.9471 ~~410~~398,~~861~~992.5276 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 GROUP 5 GROUP 6 GROUP 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.~~937678~~937429 4.~~689479~~691542 5.~~412604~~411342 Weighted Average Net Rate 4.~~692663~~692492 4.~~448290~~450475 5.~~162604~~161342 Weighted Average Maturity ~~171~~167 ~~171~~167 ~~351~~347 Beginning Loan Count ~~296~~291 ~~107~~106 ~~289~~284 Loans Paid In Full 2 1 01 Ending Loan Count ~~294~~289 ~~106~~105 ~~289~~283 Beginning Scheduled Balance ~~154~~148,~~030~~833,~~825~~164.3439 5654,~~502~~747,~~227~~587.4464 ~~141~~138,~~276~~007,~~812~~752.6036 Ending scheduled Balance ~~152~~147,~~188~~260,~~466~~566.6775 5554,~~616~~162,~~811~~735.0027 ~~141~~137,~~082~~190,~~396~~441.3335 Record Date 0105/01/2005 0105/01/2005 0105/01/2005 Principal And Interest Constant 1,~~255~~235,~~883~~669.2944 ~~455~~450,~~549~~577.9549 ~~803~~789,~~514~~246.0582 Scheduled Principal ~~622~~623,~~087~~291.8079 ~~234~~236,~~744~~535.9432 166,~~284~~907.5648 Unscheduled Principal 1949,~~220,270~~305.8785 ~~650~~348,~~671~~317.5005 28650,~~131~~403.7153 Scheduled Interest ~~633~~612,~~795~~377.4965 ~~220~~214,~~805~~042.0117 ~~637~~622,~~229~~339.4934 Servicing Fees 3130,~~449~~378.8993 1110,~~356~~998.4220 2928,~~432~~751.6661 Master Servicing Fees ~~131~~129.5123 0.00 ~~651~~636.5735 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 23.5405 0.00 ~~103~~102.0450 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 ~~602~~581,~~190~~846.5544 ~~209~~203,~~448~~043.5997 ~~607~~592,~~042~~848.2288 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 GROUP 2 Total Collateral Description Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~739422~~734892 5.~~296650~~292529 Weighted Average Net Rate 5.~~489422~~484892 5.~~049370~~045309 Weighted Average Maturity ~~351~~347.00 ~~257~~253.00 Record Date 0105/01/2005 0105/01/2005 Principal And Interest Constant ~~571~~547,~~083~~227.9845 54,~~102~~983,~~063~~665.9305 Beginning Loan Count ~~190~~182 1,~~388~~354 Loans Paid In Full 32 912 Ending Loan Count ~~187~~180 1,~~379~~342 Beginning Scheduled Balance 9692,~~911~~080,~~549~~318.7485 ~~720~~692,~~957~~820,~~135~~541.0736 Ending Scheduled Balance 9590,~~464~~735,~~034~~993.1002 ~~714~~684,~~206~~968,~~811~~638.7909 Scheduled Principal 107,~~570~~168.4352 1,~~919~~928,~~849~~021.1504 Unscheduled Principal 1,~~339~~237,~~945~~157.2131 45,~~830~~923,~~474~~882.1323 Scheduled Interest ~~463~~440,~~513~~058.5593 3,~~182~~055,~~214~~644.7801 Servicing Fee 2019,~~189~~183.9040 ~~148~~142,~~565~~732.1356 Master Servicing Fee 1,~~086~~048.7066 1,~~998~~940.0442 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 6339.6772 ~~231~~205.0443 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 ~~442~~419,~~173~~787.2815 32,~~031~~910,~~420~~765.5760 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 2004-6