8-K 1 mst04006_10508.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): August 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 August 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 August 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 August 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 August 26, 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: 8/25/2005 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 August 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 August 26, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 58/311/2005 Distribution Date: 68/271/2005 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 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 57643MCM4 SEN 5.~~24945~~24707% 6261,~~848~~396,~~538~~775.2703 ~~274~~268,~~933~~460.6675 1-A-2 57643MDU5 SEN 5.~~24945~~24707% 34,269,000.00 149,~~911~~843.2307 2-A-1 57643MCN2 SEN 5.12500% 4440,~~431~~737,~~417~~206.7513 ~~189~~173,~~759~~981.1882 2-A-2 57643MCP7 SEN 3.~~49000~~86000% 6,~~664~~110,~~712~~580.6692 19,~~383~~655.2170 2-A-3 57643MCQ5 IO 4.~~51000~~14000% 0.00 2521,~~048~~081.2150 2-A-4 57643MCR3 SEN 5.50000% 2019,~~635~~261,~~827~~221.0109 9488,~~580~~280.8760 2-A-5 57643MCS1 SEN 5.75000% 21,340,000.00 102,254.17 2-A-6 57643MCT9 SEN 5.50000% 2927,~~415~~657,~~951~~115.7953 ~~134~~126,~~823~~761.1178 2-A-7 57643MCU6 SEN 6.00000% 4,755,000.00 23,775.00 2-A-8 57643MCV4 SEN 6.00000% 3,042,074.00 15,210.37 2-A-9 57643MCW2 ACCR 5.25000% 4,~~916~~864,~~497~~421.8929 21,~~509~~281.6884 2-A-10 57643MCX0 ACCR 5.25000% 4,739,000.00 20,733.13 2-A-11 57643MCY8 SEN 5.25000% 5,~~938~~990,~~651~~727.1171 2526,~~981~~209.6043 2-A-12 57643MCZ5 SEN 5.50000% 17,146,000.00 78,585.83 2-A-13 57643MDA9 SEN 5.50000% 1,000,000.00 4,583.33 2-A-14 57643MDB7 SEN 5.50000% 1,160,000.00 5,316.67 2-A-15 57643MDC5 PO 0.00000% 970,000.00 0.00 3-A-1 57643MDD3 SEN 5.25000% 5857,~~408~~210,~~693~~407.2004 ~~255~~250,~~538~~295.0353 4-A-1 57643MDE1 SEN 5.00000% 9290,~~756~~481,~~145~~549.6347 ~~386~~377,~~483~~006.9446 5-A-1 57643MDF8 SEN 5.00000% ~~135~~133,~~280~~114,~~452~~566.6278 ~~563~~554,~~668~~644.5603 5-A-2 57643MDT8 PO 0.00000% 7,~~120~~006,~~023~~029.8283 0.00 6-A-1 57643MDG6 SEN 4.50000% 5251,~~208~~705,~~892~~774.4018 ~~195~~193,~~783~~896.3565 7-A-1 57643MDH4 SEN 5.25000% ~~132~~130,~~840~~550,~~464~~861.0213 ~~581~~571,~~177~~160.0302 15-PO 57643MDJ0 PO 0.00000% 4,~~147~~108,~~804~~533.71 0.00 30-PO 57643MDK7 PO 0.00000% 43,~~045~~883,~~118~~513.9879 0.00 15-AX 57643MDL5 IO 5.00000% 0.00 65,~~001~~754.2225 30-AX 57643MDM3 IO 5.50000% 0.00 54,~~521~~954.3276 A-UR 57643MDP6 SEN 5.25000% 0.00 0.00 A-LR 57643MDN1 SEN 5.25000% 0.00 0.1000 1-B-1 57643MDV3 SUB 5.~~24945~~24707% 1,~~617~~613,~~539~~639.7534 7,~~076~~055.0073 1-B-2 57643MDW1 SUB 5.~~24945~~24707% ~~646~~645,~~818~~258.4071 2,~~829~~821.5443 1-B-3 57643MDX9 SUB 5.~~24945~~24707% 323,~~902~~121.9592 1,~~416~~412.9387 1-B-4 57643MDY7 SUB 5.~~24945~~24707% 322,~~915~~136.4479 1,~~412~~408.6156 1-B-5 57643MDZ4 SUB 5.~~24945~~24707% 161,~~951~~560.4896 ~~708~~706.4643 1-B-6 57643MEA8 SUB 5.~~24945~~24707% 162,~~516~~124.0113 ~~710~~708.9390 B-1 57643MDQ4 SUB 5.~~06493~~06572% 5,~~560~~525,~~315~~922.9894 23,~~468~~327.8230 B-2 57643MDR2 SUB 5.~~06493~~06572% 2,~~470~~455,~~928~~644.4262 10,~~429~~366.2233 B-3 57643MDS0 SUB 5.~~06493~~06572% ~~926~~920,~~719~~987.3316 3,~~911~~887.4788 B-4 57643MEB6 SUB 5.~~06493~~06572% ~~926~~920,~~719~~987.3316 3,~~911~~887.4788 B-5 57643MEC4 SUB 5.~~06493~~06572% ~~617~~613,~~489~~670.7631 2,~~606~~590.2857 B-6 57643MED2 SUB 5.~~06493~~06572% ~~618~~614,~~219~~395.0610 2,~~609~~593.3663 Totals ~~764~~746,~~436~~779,~~301~~806.77 3,~~241~~164,~~653~~494.8920

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~803~~1,~~330~~327,707.1138 0.00 6260,~~045~~069,~~208~~067.1665 1,~~078~~596,~~263~~168.7713 0.00 1-A-2 0.00 0.00 34,269,000.00 149,~~911~~843.2307 0.00 2-A-1 1,~~570~~911,~~903~~236.2180 0.00 4238,~~860~~825,~~514~~969.5433 12,~~760~~085,~~662~~218.3962 0.00 2-A-2 ~~235~~286,~~635~~685.4852 0.00 65,~~429~~823,~~077~~895.1840 ~~255~~306,~~018~~341.6922 0.00 2-A-3 0.00 0.00 0.00 2521,~~048~~081.2150 0.00 2-A-4 ~~584~~711,~~528~~165.7392 0.00 2018,~~051~~550,~~298~~055.2717 ~~679~~799,~~109~~446.6052 0.00 2-A-5 0.00 0.00 21,340,000.00 102,254.17 0.00 2-A-6 ~~747~~909,~~916~~951.4228 0.00 2826,~~668~~747,~~035~~164.3725 ~~882~~1,~~739~~036,713.5306 0.00 2-A-7 0.00 0.00 4,755,000.00 23,775.00 0.00 2-A-8 0.00 0.00 3,042,074.00 15,210.37 0.00 2-A-9 2526,~~981~~209.6042 0.00 4,~~890~~838,~~516~~211.2987 47,491.2826 0.00 2-A-10 0.00 0.00 4,739,000.00 20,733.13 0.00 2-A-11 (2526,~~981~~209.6042) 0.00 56,~~964~~016,~~632~~937.7113 0.0001 0.00 2-A-12 0.00 0.00 17,146,000.00 78,585.83 0.00 2-A-13 0.00 0.00 1,000,000.00 4,583.33 0.00 2-A-14 0.00 0.00 1,160,000.00 5,316.67 0.00 2-A-15 0.00 0.00 970,000.00 0.00 0.00 3-A-1 ~~699~~729,~~830~~589.0754 0.00 5756,~~708~~480,~~863~~817.1450 ~~955~~979,~~368~~885.1007 0.00 4-A-1 ~~795~~753,~~830~~288.7065 0.00 9189,~~960~~728,~~314~~260.9382 1,~~182~~130,~~314~~295.6411 0.00 5-A-1 ~~727~~989,~~243~~304.6544 0.00 ~~134~~132,~~553~~125,~~208~~262.9734 1,~~290~~543,~~912~~948.2147 0.00 5-A-2 3852,~~275~~068.9865 0.00 76,~~081~~953,~~747~~961.8418 3852,~~275~~068.9865 0.00 6-A-1 ~~247~~819,~~728~~331.4406 0.00 5150,~~961~~886,~~163~~443.9512 ~~443~~1,~~511~~013,227.7971 0.00 7-A-1 ~~194~~1,~~416~~174,048.9908 0.00 ~~132~~129,~~646~~376,~~047~~813.0305 ~~775~~1,~~594~~745,208.0210 0.00 15-PO 1940,~~984~~042.8442 0.00 4,~~127~~068,~~819~~491.8729 1940,~~984~~042.8442 0.00 30-PO 5830,~~408~~688.6746 0.00 3,~~986~~852,~~710~~825.3233 5830,~~408~~688.6746 0.00 15-AX 0.00 0.00 0.00 65,~~001~~754.2225 0.00 30-AX 0.00 0.00 0.00 54,~~521~~954.3276 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.1000 0.00 1-B-1 1,~~943~~977.8814 0.00 1,~~615~~611,~~595~~662.8720 9,~~019~~032.8887 0.00 1-B-2 ~~777~~790.3162 0.00 ~~646~~644,~~041~~468.0810 3,~~606~~612.8505 0.00 1-B-3 ~~389~~395.2591 0.00 ~~323~~322,~~513~~726.7001 1,~~806~~808.1878 0.00 1-B-4 ~~388~~394.0670 0.00 ~~322~~321,~~527~~742.3809 1,~~800~~803.6726 0.00 1-B-5 ~~194~~197.6296 0.00 161,~~756~~363.8500 ~~903~~904.0839 0.00 1-B-6 ~~195~~198.3063 0.0002 ~~162~~161,~~320~~925.7048 ~~906~~907.2353 0.1719 B-1 17,~~146~~308.9744 0.00 5,~~543~~508,~~169~~614.0250 40,~~615~~635.7974 0.00 B-2 7,~~619~~691.8863 0.00 2,~~463~~447,~~308~~952.5599 18,~~049~~057.1096 0.00 B-3 2,~~857~~884.8374 0.00 ~~923~~918,~~861~~102.5042 6,~~769~~772.3062 0.00 B-4 2,~~857~~884.8374 0.00 ~~923~~918,~~861~~102.5042 6,~~769~~772.3062 0.00 B-5 1,~~904~~922.2215 0.00 ~~615~~611,~~585~~748.5416 4,~~510~~512.5072 0.00 B-6 1,~~906~~924.4719 0.0023 ~~616~~612,~~312~~470.5967 4,~~515~~517.8382 0.0938 Totals 69,~~762~~773,~~214~~679.9105 0.0025 ~~757~~737,~~674~~006,~~086~~127.8547 1012,~~003~~938,~~868~~173.8025 0.2657 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 6261,~~848~~396,~~538~~775.2703 ~~116~~117,~~710~~216.8323 ~~686~~1,~~619~~210,491.2815 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 4440,~~431~~737,~~417~~206.7513 9996,~~553~~563.7580 1,~~471~~814,~~349~~673.4600 0.00 0.00 2-A-2 8,424,000.00 6,~~664~~110,~~712~~580.6692 14,~~933~~484.0657 ~~220~~272,~~702~~200.4295 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 2019,~~635~~261,~~827~~221.0109 3735,~~043~~931.6712 ~~547~~675,~~485~~234.0680 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 2927,~~415~~657,~~951~~115.7953 4745,~~398~~974.1360 ~~700~~863,~~518~~976.2868 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 4,~~916~~864,~~497~~421.8929 1,~~646~~324.5521 24,~~335~~885.0521 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,~~938~~990,~~651~~727.1171 0.00 0.00 (2526,~~981~~209.6042) 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 5857,~~408~~210,~~693~~407.2004 ~~255~~253,~~668~~856.4157 ~~444~~475,~~161~~732.6597 0.00 0.00 4-A-1 103,098,000.00 9290,~~756~~481,~~145~~549.6347 ~~394~~392,~~500~~064.8614 ~~401~~361,~~329~~224.8451 0.00 0.00 5-A-1 145,350,000.00 ~~135~~133,~~280~~114,~~452~~566.6278 ~~572~~574,~~750~~828.7110 ~~154~~414,~~492~~476.9434 0.00 0.00 5-A-2 7,650,000.00 7,~~120~~006,~~023~~029.8283 30,~~144~~254.7711 821,~~131~~814.2154 0.00 0.00 6-A-1 56,000,000.00 5251,~~208~~705,~~892~~774.4018 227,~~488~~656.0661 20591,~~240~~674.3845 0.00 0.00 7-A-1 140,000,000.00 ~~132~~130,~~840~~550,~~464~~861.0213 ~~161~~163,~~707~~399.6705 321,~~709~~010,649.3203 0.00 0.00 15-PO 4,485,902.16 4,~~147~~108,~~804~~533.71 17,~~637~~799.9717 222,~~346~~243.8725 0.00 0.00 30-PO 4,244,792.89 43,~~045~~883,~~118~~513.9879 4,~~916~~786.8545 5325,~~491~~902.8201 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,~~617~~613,~~539~~639.7534 1,~~943~~977.8814 0.00 0.00 0.00 1-B-2 655,000.00 ~~646~~645,~~818~~258.4071 ~~777~~790.3162 0.00 0.00 0.00 1-B-3 328,000.00 323,~~902~~121.9592 ~~389~~395.2591 0.00 0.00 0.00 1-B-4 327,000.00 322,~~915~~136.4479 ~~388~~394.0670 0.00 0.00 0.00 1-B-5 164,000.00 161,~~951~~560.4896 ~~194~~197.6296 0.00 0.00 0.00 1-B-6 164,571.67 162,~~516~~124.0113 ~~195~~198.3063 0.00 0.00 0.0002 B-1 5,736,000.00 5,~~560~~525,~~315~~922.9894 17,~~146~~308.9744 0.00 0.00 0.00 B-2 2,549,000.00 2,~~470~~455,~~928~~644.4262 7,~~619~~691.8863 0.00 0.00 0.00 B-3 956,000.00 ~~926~~920,~~719~~987.3316 2,~~857~~884.8374 0.00 0.00 0.00 B-4 956,000.00 ~~926~~920,~~719~~987.3316 2,~~857~~884.8374 0.00 0.00 0.00 B-5 637,000.00 ~~617~~613,~~489~~670.7631 1,~~904~~922.2215 0.00 0.00 0.00 B-6 637,752.16 ~~618~~614,~~219~~395.0610 1,~~906~~924.4719 0.00 0.00 0.0023 Totals 841,109,341.88 ~~764~~746,~~436~~779,~~301~~806.77 2,~~020~~014,~~282~~709.9158 47,~~767~~785,~~913~~178.5889 (2526,~~981~~209.6042) 0.0025 (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 ~~803~~1,~~330~~327,707.1138 6260,~~045~~069,~~208~~067.1665 0.~~86568267~~83811067 ~~803~~1,~~330~~327,707.1138 1-A-2 0.00 34,269,000.00 1.00000000 0.00 2-A-1 1,~~570~~911,~~903~~236.2180 4238,~~860~~825,~~514~~969.5433 0.~~76318580~~69134561 1,~~570~~911,~~903~~236.2180 2-A-2 ~~235~~286,~~635~~685.4852 65,~~429~~823,~~077~~895.1840 0.~~76318580~~69134561 ~~235~~286,~~635~~685.4852 2-A-3 0.00 0.00 0.00000000 0.00 2-A-4 ~~584~~711,~~528~~165.7392 2018,~~051~~550,~~298~~055.2717 0.~~80205193~~74200221 ~~584~~711,~~528~~165.7392 2-A-5 0.00 21,340,000.00 1.00000000 0.00 2-A-6 ~~747~~909,~~916~~951.42 28 26,~~668~~747,~~035~~164.3725 0.~~81908672~~76420469 ~~747~~909,~~916~~951.4228 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 2526,~~981~~209.6042 4,~~890~~838,~~516~~211.2987 0.~~94138908~~93132086 2526,~~981~~209.6042 2-A-10 0.00 4,739,000.00 1.00000000 0.00 2-A-11 (2526,~~981~~209.6042) 56,~~964~~016,~~632~~937.7113 1.~~05379429~~06303511 (2526,~~981~~209.6042) 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 ~~699~~729,~~830~~589.0754 5756,~~708~~480,~~863~~817.1450 0.~~82441233~~80686882 ~~699~~729,~~830~~589.0754 4-A-1 ~~795~~753,~~830~~288.7065 9189,~~960~~728,~~314~~260.9382 0.~~89196992~~87032009 ~~795~~753,~~830~~288.7065 5-A-1 ~~727~~989,~~243~~304.6544 ~~134~~132,~~553~~125,~~208~~262.9734 0.~~92571867~~90901453 ~~727~~989,~~243~~304.6544 5-A-2 3852,~~275~~068.9865 76,~~081~~953,~~747~~961.8418 0.~~92571867~~90901453 3852,~~275~~068.9865 6-A-1 ~~247~~819,~~728~~331.4406 5150,~~961~~886,~~163~~443.9512 0.~~92787793~~90868648 ~~247~~819,~~728~~331.4406 7-A-1 ~~194~~1,~~416~~174,048.9908 ~~132~~129,~~646~~376,~~047~~813.0305 0.~~94747176~~92412009 ~~194~~1,~~416~~174,048.9908 15-PO 1940,~~984~~042.8442 4,~~127~~068,~~819~~491.8729 0.~~92017608~~90695052 1940,~~984~~042.8442 30-PO 5830,~~408~~688.6746 3,~~986~~852,~~710~~825.3233 0.~~93920020~~90765920 5830,~~408~~688.6746 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,~~943~~977.8814 1,~~615~~611,~~595~~662.8720 0.~~98632226~~98392076 1,~~943~~977.8814 1-B-2 ~~777~~790.3162 ~~646~~644,~~041~~468.0810 0.~~98632226~~98392076 ~~777~~790.3162 1-B-3 ~~389~~395.2591 ~~323~~322,~~513~~726.7001 0.~~98632226~~98392076 ~~389~~395.2591 1-B-4 ~~388~~394.0670 ~~322~~321,~~527~~742.3809 0.~~98632226~~98392076 ~~388~~394.0670 1-B-5 ~~194~~197.6296 161,~~756~~363.8500 0.~~98632226~~98392073 ~~194~~197.6296 1-B-6 ~~195~~198.3065 ~~162~~161,~~320~~925.7048 0.~~98632225~~98392074 ~~195~~198.3063 B-1 17,~~146~~308.9744 5,~~543~~508,~~169~~614.0250 0.~~96638233~~96035818 17,~~146~~308.9744 B-2 7,~~619~~691.8863 2,~~463~~447,~~308~~952.5599 0.~~96638233~~96035818 7,~~619~~691.8863 B-3 2,~~857~~884.8374 ~~923~~918,~~861~~102.5042 0.~~96638232~~96035818 2,~~857~~884.8374 B-4 2,~~857~~884.8374 ~~923~~918,~~861~~102.5042 0.~~96638232~~96035818 2,~~857~~884.8374 B-5 1,~~904~~922.2215 ~~615~~611,~~585~~748.5416 0.~~96638232~~96035818 1,~~904~~922.2215 B-6 1,~~906~~924.4742 ~~616~~612,~~312~~470.5967 0.~~96638260~~96035844 1,~~906~~924.4719 Totals 69,~~762~~773,~~214~~679.9130 ~~757~~737,~~674~~006,~~086~~127.8547 0.~~90080332~~87623106 69,~~762~~773,~~214~~679.9105

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 ~~876~~856.~~89109094~~63543685 1.~~62840203~~63545359 916.~~58002121~~88931731 0.00000000 1-A-2 34,269,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 56,160,000.00 ~~791~~725.~~15772347~~37760203 1.~~77268073~~71944088 2632.~~19924252~~31255342 0.00000000 2-A-2 8,424,000.00 ~~791~~725.~~15772317~~37760209 1.~~77268044~~71944088 2632.~~19924264~~31255342 0.00000000 2-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 25,000,000.00 ~~825~~770.~~43308040~~44884360 1.~~48174680~~43724480 2127.~~89940240~~00939200 0.00000000 2-A-5 21,340,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 35,000,000.00 ~~840~~790.~~45576543~~20330086 1.~~35423229~~31356000 2024.~~01480800~~68504800 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 ~~946~~936.~~39035419~~36598460 0.~~31694899~~25490087 4.~~68432146~~79022329 0.00000000 2-A-10 4,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 5,660,149.00 ~~1049~~1058.~~20402449~~40459500 0.00000000 0.00000000 (4.~~59026785~~63051768) 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 ~~834~~817.~~40990286~~29152914 3.~~65240586~~62652243 6.~~34516643~~79618529 0.00000000 4-A-1 103,098,000.00 ~~899~~877.~~68908834~~62662195 3.~~82646472~~80282973 3.~~89270248~~50370046 0.00000000 5-A-1 145,350,000.00 ~~930~~915.~~72206825~~82089288 3.~~94049336~~95478569 12.~~06290292~~85157441 0.00000000 5-A-2 7,650,000.00 ~~930~~915.~~72206797~~82089281 3.~~94049281~~95478562 12.~~06290327~~85157386 0.00000000 6-A-1 56,000,000.00 ~~932~~923.~~30165000~~31739607 4.~~06228679~~06529661 010.~~36143536~~56561518 0.00000000 7-A-1 140,000,000.00 ~~948~~932.~~86045729~~50615093 1.~~15505479~~16713607 07.~~23363800~~21892164 0.00000000 15-PO 4,485,902.16 ~~924~~915.~~63111367~~87679879 3.~~93186685~~96780165 04.~~52316567~~95847863 0.00000000 30-PO 4,244,792.89 ~~952~~914.~~96027034~~88887459 1.~~15832506~~12760507 126.~~60175028~~10206685 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 ~~987~~985.~~50900488~~12780220 1.~~18673993~~20704518 0.00000000 0.00000000 1-B-2 655,000.00 ~~987~~985.~~50900763~~12780153 1.~~18673282~~20705344 0.00000000 0.00000000 1-B-3 328,000.00 ~~987~~985.~~50899390~~12780488 1.~~18673780~~20704268 0.00000000 0.00000000 1-B-4 327,000.00 ~~987~~985.~~50899083~~12779817 1.~~18672783~~20703364 0.00000000 0.00000000 1-B-5 164,000.00 ~~987~~985.~~50902439~~12780488 1.~~18670732~~20707317 0.00000000 0.00000000 1-B-6 164,571.67 ~~987~~985.~~50902874~~12781696 1.~~18671701~~20695135 0.00000000 0.00000000 B-1 5,736,000.00 ~~969~~963.~~37168410~~37568689 23.~~98936018~~01751046 0.00000000 0.00000000 B-2 2,549,000.00 ~~969~~963.~~37168301~~37568458 23.~~98936053~~01750883 0.00000000 0.00000000 B-3 956,000.00 ~~969~~963.~~37168410~~37569038 23.~~98936192~~01751046 0.00000000 0.00000000 B-4 956,000.00 ~~969~~963.~~37168410~~37569038 23.~~98936192~~01751046 0.00000000 0.00000000 B-5 637,000.00 ~~969~~963.~~37167975~~37568289 23.~~98935636~~01750392 0.00000000 0.00000000 B-6 637,752.16 ~~969~~963.~~37195791~~37596097 23.~~98935875~~01714384 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 1118.~~20842323~~52477090 ~~865~~838.~~68266771~~11066595 0.~~86568267~~83811067 1118.~~20842323~~52477090 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 2734.~~97192325~~03199430 ~~763~~691.~~18580021~~34560773 0.~~76318580~~69134561 2734.~~97192325~~03199430 2-A-2 0.00000000 2734.~~97192308~~03199430 ~~763~~691.~~18580009~~34560779 0.~~76318580~~69134561 2734.~~97192308~~03199430 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 2328.~~38114920~~44663680 ~~802~~742.~~05193080~~00220680 0.~~80205193~~74200221 2328.~~38114920~~44663680 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 2125.~~36904057~~99860800 ~~819~~764.~~08672486~~20469286 0.~~81908672~~76420469 2125.~~36904057~~99860800 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 5.~~00127045~~04512416 ~~941~~931.~~38908373~~32086044 0.~~94138908~~93132086 5.~~00127045~~04512416 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 (4.~~59026785~~63051768) 1,~~053~~063.~~79429234~~03511268 1.~~05379429~~06303511 (4.~~59026785~~63051768) 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 910.~~99757243~~42270771 ~~824~~806.~~41233057~~86882143 0.~~82441233~~80686882 910.~~99757243~~42270771 4-A-1 0.00000000 7.~~71916720~~30653019 ~~891~~870.~~96992114~~32009176 0.~~89196992~~87032009 7.~~71916720~~30653019 5-A-1 0.00000000 56.~~00339628~~80636010 ~~925~~909.~~71867196~~01453278 0.~~92571867~~90901453 56.~~00339628~~80636010 5-A-2 0.00000000 56.~~00339608~~80635948 ~~925~~909.~~71867190~~01453333 0.~~92571867~~90901453 56.~~00339608~~80635948 6-A-1 0.00000000 414.~~42372214~~63091179 ~~927~~908.~~87792768~~68648429 0.~~92787793~~90868648 414.~~42372214~~63091179 7-A-1 0.00000000 18.~~38869279~~38605771 ~~947~~924.~~47176450~~12009321 0.~~94747176~~92412009 18.~~38869279~~38605771 15-PO 0.00000000 48.~~45503252~~92628028 ~~920~~906.~~17608115~~95051851 0.~~92017608~~90695052 48.~~45503252~~92628028 30-PO 0.00000000 137.~~76007535~~22967193 ~~939~~907.~~20019735~~65920266 0.~~93920020~~90765920 137.~~76007535~~22967193 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.~~18673993~~20704518 ~~986~~983.~~32226496~~92075702 0.~~98632226~~98392076 1.~~18673993~~20704518 1-B-2 0.00000000 1.~~18673282~~20705344 ~~986~~983.~~32225954~~92076336 0.~~98632226~~98392076 1.~~18673282~~20705344 1-B-3 0.00000000 1.~~18673780~~20704268 ~~986~~983.~~32225610~~92076220 0.~~98632226~~98392076 1.~~18673780~~20704268 1-B-4 0.00000000 1.~~18672783~~20703364 ~~986~~983.~~32226300~~92076453 0.~~98632226~~98392076 1.~~18672783~~20703364 1-B-5 0.00000000 1.~~18670732~~20707317 ~~986~~983.~~32225610~~92073171 0.~~98632226~~98392073 1.~~18670732~~20707317 1-B-6 0.~~00000000~~00012153 1.~~18671701~~20707288 ~~986~~983.~~32225097~~92074407 0.~~98632225~~98392074 1.~~18671701~~20695135 B-1 0.00000000 23.~~98936018~~01751046 ~~966~~960.~~38232566~~35817643 0.~~96638233~~96035818 23.~~98936018~~01751046 B-2 0.00000000 23.~~98936053~~01750883 ~~966~~960.~~38232640~~35817576 0.~~96638233~~96035818 23.~~98936053~~01750883 B-3 0.00000000 23.~~98936192~~01751046 ~~966~~960.~~38232218~~35817992 0.~~96638232~~96035818 23.~~98936192~~01751046 B-4 0.00000000 23.~~98936192~~01751046 ~~966~~960.~~38232218~~35817992 0.~~96638232~~96035818 23.~~98936192~~01751046 B-5 0.00000000 23.~~98935636~~01750392 ~~966~~960.~~38232339~~35817896 0.~~96638232~~96035818 23.~~98935636~~01750392 B-6 0.~~00000000~~00036064 23.~~98935875~~01750448 ~~966~~960.~~38259916~~35844081 0.~~96638260~~96035844 23.~~98935875~~01714384 (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.~~24945~~24707% 6261,~~848~~396,~~538~~775.2703 ~~274~~268,~~933~~460.6675 0.00 0.00 1-A-2 34,269,000.00 5.~~24945~~24707% 34,269,000.00 149,~~911~~843.2307 0.00 0.00 2-A-1 56,160,000.00 5.12500% 4440,~~431~~737,~~417~~206.7513 ~~189~~173,~~759~~981.1882 0.00 0.00 2-A-2 8,424,000.00 3.~~49000~~86000% 6,~~664~~110,~~712~~580.6692 19,~~383~~655.2170 0.00 0.00 2-A-3 0.00 4.~~51000~~14000% 6,~~664~~110,~~712~~580.6692 2521,~~048~~081.2150 0.00 0.00 2-A-4 25,000,000.00 5.50000% 2019,~~635~~261,~~827~~221.0109 9488,~~580~~280.8760 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% 2927,~~415~~657,~~951~~115.7953 ~~134~~126,~~823~~761.1178 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% 4,~~916~~864,~~497~~421.8929 21,~~509~~281.6884 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,~~938~~990,~~651~~727.1171 2526,~~981~~209.6043 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% 5857,~~408~~210,~~693~~407.2004 ~~255~~250,~~538~~295.0353 0.00 0.00 4-A-1 103,098,000.00 5.00000% 9290,~~756~~481,~~145~~549.6347 ~~386~~377,~~483~~006.9446 0.00 0.00 5-A-1 145,350,000.00 5.00000% ~~135~~133,~~280~~114,~~452~~566.6278 ~~563~~554,~~668~~644.5503 0.00 0.00 5-A-2 7,650,000.00 0.00000% 7,~~120~~006,~~023~~029.8283 0.00 0.00 0.00 6-A-1 56,000,000.00 4.50000% 5251,~~208~~705,~~892~~774.4018 ~~195~~193,~~783~~896.3565 0.00 0.00 7-A-1 140,000,000.00 5.25000% ~~132~~130,~~840~~550,~~464~~861.0213 ~~581~~571,~~177~~160.0302 0.00 0.00 15-PO 4,485,902.16 0.00000% 4,~~147~~108,~~804~~533.71 0.00 0.00 0.00 30-PO 4,244,792.89 0.00000% 43,~~045~~883,~~118~~513.9879 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~440~~381,~~292~~019.0754 65,~~001~~754.2225 0.00 0.00 30-AX 0.00 5.50000% 1,~~204~~081,~~651~~037.9659 54,~~521~~954.3276 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.~~24945~~24707% 1,~~617~~613,~~539~~639.7534 7,~~076~~055.0073 0.00 0.00 1-B-2 655,000.00 5.~~24945~~24707% ~~646~~645,~~818~~258.4071 2,~~829~~821.5443 0.00 0.00 1-B-3 328,000.00 5.~~24945~~24707% 323,~~902~~121.9592 1,~~416~~412.9387 0.00 0.00 1-B-4 327,000.00 5.~~24945~~24707% 322,~~915~~136.4479 1,~~412~~408.6156 0.00 0.00 1-B-5 164,000.00 5.~~24945~~24707% 161,~~951~~560.4896 ~~708~~706.4643 0.00 0.00 1-B-6 164,571.67 5.~~24945~~24707% 162,~~516~~124.0113 ~~710~~708.9390 0.00 0.00 B-1 5,736,000.00 5.~~06493~~06572% 5,~~560~~525,~~315~~922.9894 23,~~468~~327.8230 0.00 0.00 B-2 2,549,000.00 5.~~06493~~06572% 2,~~470~~455,~~928~~644.4262 10,~~429~~366.2233 0.00 0.00 B-3 956,000.00 5.~~06493~~06572% ~~926~~920,~~719~~987.3316 3,~~911~~887.4788 0.00 0.00 B-4 956,000.00 5.~~06493~~06572% ~~926~~920,~~719~~987.3316 3,~~911~~887.4788 0.00 0.00 B-5 637,000.00 5.~~06493~~06572% ~~617~~613,~~489~~670.7631 2,~~606~~590.2857 0.00 0.00 B-6 637,752.16 5.~~06493~~06572% ~~618~~614,~~219~~395.0610 2,~~609~~593.3663 0.00 0.00 Totals 841,109,341.88 3,~~241~~164,~~653~~494.7820 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 ~~274~~268,~~933~~460.6675 0.00 6260,~~045~~069,~~208~~067.1665 1-A-2 0.00 0.00 149,~~911~~843.2307 0.00 34,269,000.00 2-A-1 0.00 0.00 ~~189~~173,~~759~~981.1882 0.00 4238,~~860~~825,~~514~~969.5433 2-A-2 0.00 0.00 19,~~383~~655.2170 0.00 65,~~429~~823,~~077~~895.1840 2-A-3 0.00 0.00 2521,~~048~~081.2150 0.00 65,~~429~~823,~~077~~895.1840 2-A-4 0.00 0.00 9488,~~580~~280.8760 0.00 2018,~~051~~550,~~298~~055.2717 2-A-5 0.00 0.00 102,254.17 0.00 21,340,000.00 2-A-6 0.00 0.00 ~~134~~126,~~823~~761.1178 0.00 2826,~~668~~747,~~035~~164.3725 2-A-7 0.00 0.00 23,775.00 0.00 4,755,000.00 2-A-8 0.00 0.00 15,210.37 0.00 3,042,074.00 2-A-9 0.00 0.00 21,~~509~~281.6884 0.00 4,~~890~~838,~~516~~211.2987 2-A-10 0.00 0.00 20,733.13 0.00 4,739,000.00 2-A-11 0.00 0.00 2526,~~981~~209.6043 0.00 56,~~964~~016,~~632~~937.7113 2-A-12 0.00 0.00 78,585.83 0.00 17,146,000.00 2-A-13 0.00 0.00 4,583.33 0.00 1,000,000.00 2-A-14 0.00 0.00 5,316.67 0.00 1,160,000.00 2-A-15 0.00 0.00 0.00 0.00 970,000.00 3-A-1 0.00 0.00 ~~255~~250,~~538~~295.0353 0.00 5756,~~708~~480,~~863~~817.1450 4-A-1 0.00 0.00 ~~386~~377,~~483~~006.9446 0.00 9189,~~960~~728,~~314~~260.9382 5-A-1 0.00 0.00 ~~563~~554,~~668~~644.5603 0.00 ~~134~~132,~~553~~125,~~208~~262.9734 5-A-2 0.00 0.00 0.00 0.00 76,~~081~~953,~~747~~961.8418 6-A-1 0.00 0.00 ~~195~~193,~~783~~896.3565 0.00 5150,~~961~~886,~~163~~443.9512 7-A-1 0.00 0.00 ~~581~~571,~~177~~160.0302 0.00 ~~132~~129,~~646~~376,~~047~~813.0305 15-PO 0.00 0.00 0.00 0.00 4,~~127~~068,~~819~~491.8729 30-PO 0.00 0.00 0.00 0.00 3,~~986~~852,~~710~~825.3233 15-AX 0.00 0.00 65,~~001~~754.2225 0.00 1,~~414~~318,~~953~~765.0547 30-AX 0.00 0.00 54,~~521~~954.3276 0.00 1,~~192~~077,~~068~~456.1009 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.1000 0.00 0.00 1-B-1 0.00 0.00 7,~~076~~055.0073 0.00 1,~~615~~611,~~595~~662.8720 1-B-2 0.00 0.00 2,~~829~~821.5443 0.00 ~~646~~644,~~041~~468.0810 1-B-3 0.00 0.00 1,~~416~~412.9387 0.00 ~~323~~322,~~513~~726.7001 1-B-4 0.00 0.00 1,~~412~~408.6156 0.00 ~~322~~321,~~527~~742.3809 1-B-5 0.00 0.00 ~~708~~706.4643 0.00 161,~~756~~363.8500 1-B-6 0.00 0.00 ~~710~~708.9390 0.00 ~~162~~161,~~320~~925.7048 B-1 0.00 0.00 23,~~468~~327.8230 0.00 5,~~543~~508,~~169~~614.0250 B-2 0.00 0.00 10,~~429~~366.2233 0.00 2,~~463~~447,~~308~~952.5599 B-3 0.00 0.00 3,~~911~~887.4788 0.00 ~~923~~918,~~861~~102.5042 B-4 0.00 0.00 3,~~911~~887.4788 0.00 ~~923~~918,~~861~~102.5042 B-5 0.00 0.00 2,~~606~~590.2857 0.00 ~~615~~611,~~585~~748.5416 B-6 0.00 0.00 2,~~609~~593.3663 0.00 ~~616~~612,~~312~~470.5967 Totals 0.00 0.00 3,~~241~~164,~~653~~494.8920 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.~~24945~~24707% ~~876~~856.~~89109094~~63543685 3.~~83599816~~74568520 0.00000000 0.00000000 1-A-2 34,269,000.00 5.~~24945~~24707% 1000.00000000 4.~~37454346~~37255450 0.00000000 0.00000000 2-A-1 56,160,000.00 5.12500% ~~791~~725.~~15772347~~37760203 3.~~37890278~~09796688 0.00000000 0.00000000 2-A-2 8,424,000.00 3.~~49000~~86000% ~~791~~725.~~15772317~~37760209 2.~~30095085~~33329772 0.00000000 0.00000000 2-A-3 0.00 4.~~51000~~14000% ~~791~~725.~~15772317~~37760209 2.~~97343424~~50255223 0.00000000 0.00000000 2-A-4 25,000,000.00 5.50000% ~~825~~770.~~43308040~~44884360 3.~~78323480~~53122400 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% ~~840~~790.~~45576543~~20330086 3.~~85208886~~62176514 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% ~~946~~936.~~39035419~~36598460 4.~~14045813~~09660058 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% ~~1049~~1058.~~20402449~~40459500 4.~~59026785~~63051944 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% ~~834~~817.~~40990286~~29152914 3.~~65054329~~57565043 0.00000000 0.00000000 4-A-1 103,098,000.00 5.00000% ~~899~~877.~~68908834~~62662195 3.~~74870453~~65677763 0.00000000 0.00000000 5-A-1 145,350,000.00 5.00000% ~~930~~915.~~72206825~~82089288 3.~~87800860~~81592040 0.00000000 0.00000000 5-A-2 7,650,000.00 0.00000% ~~930~~915.~~72206797~~82089281 0.00000000 0.00000000 0.00000000 6-A-1 56,000,000.00 4.50000% ~~932~~923.~~30165000~~31739607 3.~~49613125~~46244018 0.00000000 0.00000000 7-A-1 140,000,000.00 5.25000% ~~948~~932.~~86045729~~50615093 4.~~15126450~~07971443 0.00000000 0.00000000 15-PO 4,485,902.16 0.00000% ~~924~~915.~~63111367~~87679879 0.00000000 0.00000000 0.00000000 30-PO 4,244,792.89 0.00000% ~~952~~914.~~96027034~~88887459 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~870~~834.~~25464427~~44093982 3.~~62606286~~47683841 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~778~~698.~~57238372~~67981897 3.~~56845580~~20228533 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.~~24945~~24707% ~~987~~985.~~50900488~~12780220 4.~~31990232~~30752747 0.00000000 0.00000000 1-B-2 655,000.00 5.~~24945~~24707% ~~987~~985.~~50900763~~12780153 4.~~31990840~~30752672 0.00000000 0.00000000 1-B-3 328,000.00 5.~~24945~~24707% ~~987~~985.~~50899390~~12780488 4.~~31990854~~30753049 0.00000000 0.00000000 1-B-4 327,000.00 5.~~24945~~24707% ~~987~~985.~~50899083~~12779817 4.~~31990826~~30752294 0.00000000 0.00000000 1-B-5 164,000.00 5.~~24945~~24707% ~~987~~985.~~50902439~~12780488 4.~~31987805~~30750000 0.00000000 0.00000000 1-B-6 164,571.67 5.~~24945~~24707% ~~987~~985.~~50902874~~12781696 4.~~31988082~~30754576 0.00000000 0.00000000 B-1 5,736,000.00 5.~~06493~~06572% ~~969~~963.~~37168410~~37568689 4.~~09149582~~06682357 0.00000000 0.00000000 B-2 2,549,000.00 5.~~06493~~06572% ~~969~~963.~~37168301~~37568458 4.~~09149470~~06682228 0.00000000 0.00000000 B-3 956,000.00 5.~~06493~~06572% ~~969~~963.~~37168410~~37569038 4.~~09149582~~06682008 0.00000000 0.00000000 B-4 956,000.00 5.~~06493~~06572% ~~969~~963.~~37168410~~37569038 4.~~09149582~~06682008 0.00000000 0.00000000 B-5 637,000.00 5.~~06493~~06572% ~~969~~963.~~37167975~~37568289 4.~~09149137~~06682889 0.00000000 0.00000000 B-6 637,752.16 5.~~06493~~06572% ~~969~~963.~~37195791~~37596097 4.~~09149535~~06683060 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.~~83599816~~74568520 0.00000000 ~~865~~838.~~68266771~~11066595 1-A-2 0.00000000 0.00000000 4.~~37454346~~37255450 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 3.~~37890278~~09796688 0.00000000 ~~763~~691.~~18580021~~34560773 2-A-2 0.00000000 0.00000000 2.~~30095085~~33329772 0.00000000 ~~763~~691.~~18580009~~34560779 2-A-3 0.00000000 0.00000000 2.~~97343424~~50255223 0.00000000 ~~763~~691.~~18580009~~34560779 2-A-4 0.00000000 0.00000000 3.~~78323480~~53122400 0.00000000 ~~802~~742.~~05193080~~00220680 2-A-5 0.00000000 0.00000000 4.79166682 0.00000000 1000.00000000 2-A-6 0.00000000 0.00000000 3.~~85208886~~62176514 0.00000000 ~~819~~764.~~08672486~~20469286 2-A-7 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-8 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-9 0.00000000 0.00000000 4.~~14045813~~09660058 0.00000000 ~~941~~931.~~38908373~~32086044 2-A-10 0.00000000 0.00000000 4.37500106 0.00000000 1000.00000000 2-A-11 0.00000000 0.00000000 4.~~59026785~~63051944 0.00000000 ~~1053~~1063.~~79429234~~03511268 2-A-12 0.00000000 0.00000000 4.58333314 0.00000000 1000.00000000 2-A-13 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000 2-A-14 0.00000000 0.00000000 4.58333621 0.00000000 1000.00000000 2-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-1 0.00000000 0.00000000 3.~~65054329~~57565043 0.00000000 ~~824~~806.~~41233057~~86882143 4-A-1 0.00000000 0.00000000 3.~~74870453~~65677763 0.00000000 ~~891~~870.~~96992114~~32009176 5-A-1 0.00000000 0.00000000 3.~~87800867~~81592040 0.00000000 ~~925~~909.~~71867196~~01453278 5-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~925~~909.~~71867190~~01453333 6-A-1 0.00000000 0.00000000 3.~~49613125~~46244018 0.00000000 ~~927~~908.~~87792768~~68648429 7-A-1 0.00000000 0.00000000 4.~~15126450~~07971443 0.00000000 ~~947~~924.~~47176450~~12009321 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~920~~906.~~17608115~~95051851 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~939~~907.~~20019735~~65920266 15-AX 0.00000000 0.00000000 3.~~62606286~~47683841 0.00000000 ~~854~~796.~~94427751~~82572644 30-AX 0.00000000 0.00000000 3.~~56845580~~20228533 0.00000000 ~~770~~696.~~43937418~~36507821 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 20.00000000 0.00000000 0.00000000 1-B-1 0.00000000 0.00000000 4.~~31990232~~30752747 0.00000000 ~~986~~983.~~32226496~~92075702 1-B-2 0.00000000 0.00000000 4.~~31990840~~30752672 0.00000000 ~~986~~983.~~32225954~~92076336 1-B-3 0.00000000 0.00000000 4.~~31990854~~30753049 0.00000000 ~~986~~983.~~32225610~~92076220 1-B-4 0.00000000 0.00000000 4.~~31990826~~30752294 0.00000000 ~~986~~983.~~32226300~~92076453 1-B-5 0.00000000 0.00000000 4.~~31987805~~30750000 0.00000000 ~~986~~983.~~32225610~~92073171 1-B-6 0.00000000 0.00000000 4.~~31988082~~30754576 0.00000000 ~~986~~983.~~32225097~~92074407 B-1 0.00000000 0.00000000 4.~~09149582~~06682357 0.00000000 ~~966~~960.~~38232566~~35817643 B-2 0.00000000 0.00000000 4.~~09149470~~06682228 0.00000000 ~~966~~960.~~38232640~~35817576 B-3 0.00000000 0.00000000 4.~~09149582~~06682008 0.00000000 ~~966~~960.~~38232218~~35817992 B-4 0.00000000 0.00000000 4.~~09149582~~06682008 0.00000000 ~~966~~960.~~38232218~~35817992 B-5 0.00000000 0.00000000 4.~~09149137~~06682889 0.00000000 ~~966~~960.~~38232339~~35817896 B-6 0.00000000 0.00000000 4.~~09149535~~06683060 0.00000000 ~~966~~960.~~38259916~~35844081 (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 ~~611~~605,~~629~~956.4458 ~~608~~592,~~866~~609.1156 9087.~~04150983~~63742742% 15-PO-2 0.00000% 0.00 0.00 ~~907~~898,~~188~~705.2056 ~~902~~894,~~873~~528.6838 92.~~93559472~~07658705% 15-PO-3 0.00000% 0.00 0.00 1,~~936~~918,~~745~~725.4050 1,~~927~~899,~~650~~447.8709 9291.~~92947383~~56980726% 15-PO-4 0.00000% 0.00 0.00 ~~692~~685,~~241~~146.6606 ~~688~~681,~~429~~906.2026 9089.~~12321916~~26929206% 30-PO-1 0.00000% 0.00 0.00 1,~~578~~448,~~457~~492.2005 1,~~523~~421,~~391~~193.1759 9185.~~82043967~~66061223% 30-PO-2 0.00000% 0.00 0.00 2,~~466~~435,~~661~~021.7874 2,~~463~~431,~~319~~631.1574 9594.~~26720476~~04171557% 15-AX-1 5.00000% 1997,~~052,806~~658.9000 1993,~~029,228~~112.3156 0.00 0.00 8380.~~90155823~~95744207% 15-AX-2 5.00000% ~~193~~191,~~204~~035.5270 ~~192~~135,~~405~~035.2899 0.00 0.00 8660.~~12871153~~44779971% 30-AX-1 5.50000% ~~182~~179,~~460~~806.3358 ~~180~~177,~~992~~385.6637 0.00 0.00 9189.~~14464184~~32807560% 30-AX-2 5.50000% 1901,~~022,191~~231.6302 1900,~~011,075~~070.4371 0.00 0.00 7466.~~96777257~~73715361%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1013,~~147~~077,~~113~~976.1715 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 1013,~~147~~077,~~113~~976.1715 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~143~~139,~~244~~802.3790 Payment of Interest and Principal 1012,~~003~~938,~~868~~173.8025 Total Withdrawals (Pool Distribution Amount) 1013,~~147~~077,~~113~~976.1715 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~141~~137,~~130~~791.7964 Master Servicing Fee 1,~~908~~807.6322 WMMSC Master Servicing Fee 204.9504 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~143~~139,~~244~~802.3790

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 54 0 0 0 54 23,~~672~~369,428.4429 0.00 0.00 0.00 23,~~672~~369,428.4429 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 10 0 10 0.00 0.00 ~~872,337~~0.1000 0.00 ~~872,337~~0.1000 Totals 54 0 10 0 64 23,~~672~~369,428.4429 0.00 ~~872,337~~0.1000 0.00 3,~~544~~369,~~765~~428.5429 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.~~374532~~305577% 0.000000% 0.000000% 0.000000% 0.~~374532~~305577% 0.~~392758~~508248% 0.000000% 0.000000% 0.000000% 0.~~392758~~508248% 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.~~074906~~000000% 0.000000% 0.~~074906~~000000% 0.000000% 0.000000% 0.~~128205~~000000% 0.000000% 0.~~128205~~000000% Totals 0.~~374532~~305577% 0.000000% 0.~~074906~~000000% 0.000000% 0.~~449438~~305577% 0.~~392758~~508248% 0.000000% 0.~~128205~~000000% 0.000000% 0.~~520963~~508248%

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 ~~635~~633,~~433~~961.1146 0.00 0.00 0.00 ~~635~~633,~~433~~961.1146 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 10 0 10 0.00 0.00 ~~872,337~~0.1000 0.00 ~~872,337~~0.1000 Totals 1 0 10 0 21 ~~635~~633,~~433~~961.1146 0.00 ~~872,337~~0.1000 0.00 1633,~~507,770~~961.2146 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~568182~~598802% 0.000000% 0.000000% 0.000000% 0.~~568182~~598802% 0.~~719421~~760517% 0.000000% 0.000000% 0.000000% 0.~~719421~~760517% 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.~~568182~~000000% 0.000000% 0.~~568182~~000000% 0.000000% 0.000000% 0.~~987638~~000000% 0.000000% 0.~~987638~~000000% Totals 0.~~568182~~598802% 0.000000% 0.~~568182~~000000% 0.000000% 10.~~136364~~598802% 0.~~719421~~760517% 0.000000% 0.~~987638~~000000% 0.000000% 10.~~707058~~760517% 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 10 0 0 0 10 ~~544,269~~0.6600 0.00 0.00 0.00 ~~544,269~~0.6600 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~544,269~~0.6600 0.00 0.00 0.00 ~~544,269~~0.6600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~884956~~000000% 0.000000% 0.000000% 0.000000% 0.~~884956~~000000% 0.~~906379~~000000% 0.000000% 0.000000% 0.000000% 0.~~906379~~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.~~884956~~000000% 0.000000% 0.000000% 0.000000% 0.~~884956~~000000% 0.~~906379~~000000% 0.000000% 0.000000% 0.000000% 0.~~906379~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~873~~436,~~834~~503.9681 0.00 0.00 0.00 ~~873~~436,~~834~~503.9681 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 ~~873~~436,~~834~~503.9681 0.00 0.00 0.00 ~~873~~436,~~834~~503.9681 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~149425~~584795% 0.000000% 0.000000% 0.000000% 10.~~149425~~584795% 0.~~927435~~474674% 0.000000% 0.000000% 0.000000% 0.~~927435~~474674% 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.~~149425~~584795% 0.000000% 0.000000% 0.000000% 10.~~149425~~584795% 0.~~927435~~474674% 0.000000% 0.000000% 0.000000% 0.~~927435~~474674% 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 10 0 0 0 10 ~~618,890~~0.7100 0.00 0.00 0.00 ~~618,890~~0.7100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~618,890~~0.7100 0.00 0.00 0.00 ~~618,890~~0.7100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~346021~~000000% 0.000000% 0.000000% 0.000000% 0.~~346021~~000000% 0.~~421087~~000000% 0.000000% 0.000000% 0.000000% 0.~~421087~~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.~~346021~~000000% 0.000000% 0.000000% 0.000000% 0.~~346021~~000000% 0.~~421087~~000000% 0.000000% 0.000000% 0.000000% 0.~~421087~~000000% 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 02 0 0 0 02 02,298,963.0002 0.00 0.00 0.00 02,298,963.0002 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 02,298,963.0002 0.00 0.00 0.00 02,298,963.0002 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~923077% 0.000000% 0.000000% 0.000000% 01.~~000000~~923077% 04.~~000000~~336908% 0.000000% 0.000000% 0.000000% 04.~~000000~~336908% 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~~923077% 0.000000% 0.000000% 0.000000% 01.~~000000~~923077% 04.~~000000~~336908% 0.000000% 0.000000% 0.000000% 04.~~000000~~336908% 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 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 25,~~753~~662.4359

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~REO ~~Strip~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Sep-04 0.~~291930~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 5Current Principal Balance 0.~~096106~~00 Nov-04 0.000% ~~Weighted~~Dec-04 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~REO ~~252~~Total ~~Beginning~~Jan-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 1~~,342~~ ~~Number~~12 OfMonth REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 7Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~1,335~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~684,968,638~~0.0900 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance ~~678,901,114~~0.3200 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 01www.ctslink.com. GROUP 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-~~2005~~05 ~~680,426,208~~0.40000% ~~Monthly~~Jul-05 ~~P&I~~0.000% ~~Constant~~Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 4~~,941,931~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.76000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Apr-05 A0.000% ~~Non~~May-PO05 ~~Optimal~~0.000% ~~Amount~~Jun-05 ~~9,747,808~~0.94000% ~~Class~~Jul-05 AP0.000% ~~Deferred~~Aug-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Scheduled~~Oct-04 0.000% Current Principal ~~1,921,260~~Balance 0.2600 ~~Unscheduled~~Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal ~~4,146,263~~Balance 0.5100 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Special~~REO ~~Hazard~~Loan ~~Loss~~Detail ~~Coverage Amount~~ - ~~Group~~All 1Mortgage ~~2,816,689.00~~Loans ~~Special~~in ~~Hazard~~REO ~~Loss~~during ~~Coverage~~Current ~~Amount~~Period -Month ~~Group~~Loan 2First ~~thru~~Original 7Loan ~~5,869,838.00~~Entered ~~Fraud~~Payment ~~Loss~~LTV ~~Coverage~~at ~~Amount~~Principal - Group 1Number ~~1,092,176.00~~REO ~~Fraud~~Date ~~Loss~~State ~~Coverage~~Origination ~~Amount~~Balance -No ~~Groups~~REO 2loans ~~thru~~this ~~7 6,373,005~~period.~~00 Bankruptcy Loss Coverage Amount - Group 1 100,000.00 Bankruptcy Loss Coverage Amount - Group 2 thru 7 100,000.00~~

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Senior~~Detail % - ~~Group~~All 1Mortgage ~~96.775743%~~Loans ~~Senior~~in %REO -during ~~Group~~Current 2Period ~~98.535173%~~(continued) ~~Senior~~Current %Paid -Current ~~Group~~Approximate 3Loan ~~97.478182%~~Principal ~~Senior~~To %Months -Loan ~~Group~~Delinquent ~~4 98.858544% Senior % -~~ Group 5Number ~~97.988392%~~Balance ~~Senior~~Date %Delinquent -Rate ~~Group~~Interest 6No ~~97.640566%~~REO ~~Senior~~loans %this ~~- Group 7 98~~period.602091% 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 3.224257% Junior % - Group 2 1.464827% Junior % - Group 3 2.521818% Junior % - Group 4 1.141456% Junior % - Group 5 2.011608% Junior % - Group 6 2.359434% Junior % - Group 7 1.397909%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~GROUP~~New 1Foreclosure ~~GROUP~~Loans 3Month ~~GROUP~~Foreclosure 4Percentage ~~Collateral~~Loans ~~Description~~in ~~Fixed~~Foreclosure 300 ~~Year~~Sep-04 ~~Fixed~~0.000% 15Original ~~Year~~Principal ~~Ratio~~Balance ~~Strip~~0.00 ~~Fixed~~Oct-04 150.000% ~~Year~~Current ~~Ratio~~Principal ~~Strip~~Balance ~~Weighted~~0.00 ~~Average~~Nov-04 ~~Coupon~~0.000% ~~Rate~~Dec-04 50.~~509452~~121% 5Current Foreclosure Total Jan-05 0.~~531148~~122% 5Loans in Foreclosure 0 Feb-05 0.~~209199~~123% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 5Mar-05 0.~~259452~~124% 5Current Principal Balance 0.~~285706~~00 4Apr-05 0.~~963151~~126% ~~Weighted~~May-05 ~~Average~~0.127% ~~Maturity~~Jun-05 ~~346~~0.128% ~~164~~Jul-05 ~~165~~0.000% ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~*The ~~196~~text ~~114~~reported ~~175~~in ~~Loans~~the ~~Paid~~above Intable ~~Full~~is 1presented 1graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 1 ~~Ending~~12 ~~Loan~~Month ~~Count~~Foreclosure ~~195~~History* ~~113~~New ~~174~~Foreclosure ~~Beginning~~Loans ~~Scheduled~~Month ~~Balance~~Foreclosure ~~100,353,182~~Percentage Loans in Foreclosure 0 Sep-04 0.30000% ~~60,531,390~~Original Principal Balance 0.2000 ~~94,734,329~~Oct-04 0.20000% ~~Ending~~Current ~~Scheduled~~Principal Balance ~~99,545,963~~0.7600 ~~59,822,182~~Nov-04 0.51000% ~~93,929,628~~Dec-04 0.93000% ~~Record~~Current ~~Date~~Foreclosure ~~06/01/2005~~Total ~~06/01/2005~~Jan-05 ~~06/01/2005~~0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal ~~And~~Balance ~~Interest~~0.00 ~~Constant~~Mar-05 ~~581,341~~0.82000% ~~543,856~~Current Principal Balance 0.7300 ~~814,103~~Apr-05 0.32000% ~~Scheduled~~May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal ~~120,599~~Balance 0.2600 ~~264,849~~Oct-04 0.99000% ~~402,861~~Current Principal Balance 0.6400 ~~Unscheduled~~Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal ~~686,619~~Balance 0.2800 ~~444,357~~Mar-05 0.70000% ~~401,838~~Current Principal Balance 0.6300 ~~Scheduled~~Apr-05 ~~Interest~~0.000% ~~460,742~~May-05 0.56000% ~~279,006~~Jun-05 0.74000% ~~411,241~~Jul-05 0.68000% ~~Servicing~~Aug-05 ~~Fees~~0.000% ~~20,906~~*The text reported in the above table is presented graphically on the monthly bond remittance report.91 The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 4 12~~,380~~ Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.79000% ~~19,424~~Original Principal Balance 0.3800 ~~Master~~Oct-04 ~~Servicing~~0.000% ~~Fees~~Current Principal Balance 0.00 50Nov-04 0.31000% 65Dec-04 0.82000% ~~Trustee~~Current ~~Fee~~Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% Original Principal Balance 0.00 ~~FRY~~Mar-05 ~~Amount~~0.000% Current Principal Balance 0.00 Apr-05 0.00000% May-05 0.00000% ~~Special~~Jun-05 ~~Hazard~~0.000% ~~Fee~~Jul-05 0.00000% Aug-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% ~~Other~~Original ~~Fee~~Principal Balance 0.00 40Oct-04 0.00000% Current Principal Balance 0.00 ~~Pool~~Nov-04 ~~Insurance~~0.000% ~~Fee~~Dec-04 0.00000% Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% ~~Spread~~Original 1Principal Balance 0.00 Mar-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Apr-05 20.000% May-05 0.00000% Jun-05 0.00000% Jul-05 0.00000% ~~Spread~~Aug-05 30.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Net~~Nov-04 ~~Interest~~0.000% ~~439,835~~Dec-04 0.65000% ~~266,535~~Current Foreclosure Total Jan-05 0.64000% ~~391,751~~Loans in Foreclosure 0 Feb-05 0.48000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. GROUP 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.899% Current Foreclosure Total Jan-05 0.913% Loans in Foreclosure 0 Feb-05 0.914% Original Principal Balance 0.00 Mar-05 0.933% Current Principal Balance 0.00 Apr-05 0.946% May-05 0.960% Jun-05 0.988% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure 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 4.937456 4.691176 5.412060 Weighted Average Net Rate 4.692536 4.450166 5.162060 Weighted Average Maturity 166 166 346 Beginning Loan ~~Count~~Detail ~~289~~- ~~105~~All ~~283~~Mortgage Loans ~~Paid~~in InForeclosure ~~Full~~during 0Current 0Period 0Month ~~Ending~~ Loan ~~Count~~First ~~289~~Original ~~105~~Loan ~~283~~Entered ~~Beginning~~Payment ~~Scheduled~~LTV ~~Balance~~at ~~147,260,566.75~~Principal ~~54,162,735.27~~Group ~~137,190,441.35~~Number ~~Ending~~FC ~~scheduled Balance 146,473,575.73 53,905,697.23 136,990,389.15 Record~~ Date ~~06/01/2005~~State ~~06/01/2005~~Origination ~~06/01/2005~~Balance ~~Principal~~No ~~And~~Foreclosure ~~Interest~~loans ~~Constant~~this ~~1,229,425~~period.92 447,746.18 785,767.94 Scheduled Principal 623,515.42 236,007.08 167,032.15 Unscheduled Principal 163,475.60 21,030.96 33,020.05 Scheduled Interest 605,910.50 211,739.10 618,735.79 Servicing Fees 30,055.91 10,878.13 28,581.35 Master Servicing Fees 128.63 0.00 635.48 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 22.92 0.00 102.36 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 575,703.04 200,860.97 589,416.60 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~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~GROUP~~Mortgage 2Loans ~~Total~~in ~~Collateral~~Foreclosure ~~Description~~during ~~Fixed~~Current 30Period ~~Year~~(continued) ~~Ratio~~Current ~~Strip~~Paid ~~Mixed~~Current ~~Fixed~~Approximate ~~Ratio~~Loan ~~Strip Weighted Average Coupon Rate 5.730407 5.291930 Weighted Average Net Rate 5.480407 5.044682 Weighted Average Maturity 346.00 252.00 Record Date 06/01/2005 06/01/2005~~ Principal ~~And~~To ~~Interest~~Months ~~Constant 539,689.85 4,941,931.76 Beginning~~ Loan ~~Count~~Delinquent ~~180~~Group ~~1,342~~Number ~~Loans Paid In Full 4 7 Ending Loan Count 176 1,335 Beginning Scheduled~~ Balance ~~90,735,993.02~~Date ~~684,968,638.09~~Delinquent ~~Ending~~Rate ~~Scheduled Balance 88,233,677.01 678,901,114.32 Scheduled Principal 106,394.72 1,921,260.26 Unscheduled Principal 2,395,921.29 4,146,263.51 Scheduled~~ Interest ~~433,295.13~~No ~~3,020,671.50~~Foreclosure ~~Servicing~~loans ~~Fee~~this ~~18,903~~period.32 141,130.79 Master Servicing Fee 1,028.39 1,908.63 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 39.67 204.95 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 413,323.75 2,877,427.13 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

~~MASTR~~COLLATERAL ~~Asset~~STATEMENT ~~Securitization~~Collateral ~~Trust~~Description ~~Series~~Mixed ~~2004-6~~Fixed ~~Underlying~~Ratio ~~Certificate~~Strip ~~Distribution~~Weighted ~~Date:~~Average ~~6/27/2005~~Gross ~~UNDERLYING~~Coupon ~~DELINQUENCY~~5.287504% ~~STATISTICS~~Weighted ~~Subordinated~~Average ~~Oustanding~~Pass-Through ~~Principal~~Rate ~~Current~~5.036688% ~~Cumulative~~Weighted 30Average ~~DAY~~Maturity(Stepdown ~~Mortgage~~Calculation) ~~Certificates~~250 onBeginning ~~Underlying~~Scheduled ~~Securities~~Collateral ~~Losses~~Loan ~~Losses~~Count #1,320 $Number %Of ~~Mastr~~Loans ~~2003-8~~Paid In Full 11 Ending Scheduled Collateral Loan Count 1,~~025,127,131.27~~309 ~~0.00~~Beginning ~~0.00~~Scheduled 6Collateral 2Balance 668,~~355~~872,~~551~~043.6104 ~~0.23%~~Ending ~~UNDERLYING~~Scheduled ~~DELINQUENCY~~Collateral ~~STATISTICS~~Balance ~~(Continued)~~661,449,574.78 ~~Subordinated~~Ending 60Actual ~~DAY~~Collateral 90Balance ~~Day~~at ~~F/C~~01-Aug-2005 ~~REO~~662,949,937.23 ~~Mortgage~~Monthly ~~Certificates~~P&I #Constant $4,863,861.34 %Special #Servicing $Fee %0.00 #Prepayment $Penalties %0.00 #Realized $Loss %Amount ~~Mastr 2003-8~~ 0 0.00 Cumulative Realized Loss 0.00% 1Class ~~298~~A Non-PO Optimal Amount 12,~~760~~697,373.13 ~~0.03%~~Class 0AP ~~0.00~~Deferred Amount 0.00% 0Scheduled 0Principal 1,916,641.0077 0Unscheduled Principal 5,505,826.~~00%~~49

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MASTR Asset Securitization Trust 2004-6