8-K 1 srm04004_dec.txt DECEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-92140-43 54-2150451 Pooling and Servicing Agreement) (Commission 54-2150452 (State or other File Number) 54-2150453 jurisdiction 54-2150454 of Incorporation) 54-2150455 54-6612463 54-6612464 54-6612465 54-6612466 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road 21045 Columbia, MD (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2004-4 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-4 Trust, relating to the December 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-4 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/28/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-4 Trust, relating to the December 27, 2004 distribution. EX-99.1

Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~SARM~~Structured Adjustable Rate Mortgage Trust Mortgage Pass-Through Certificates Series: 2004-4 Contact: CTSLink Customer Service Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution R 86359BPH8 SEN 4.~~81525~~80623% 0.00 0.00 0.00 1-A1 86359BNL1 SEN 4.~~79002~~79863% ~~105~~100,~~276~~965,~~339~~530.3492 ~~420~~403,~~229~~746.6744 42,~~310~~258,~~808~~190.4280 1-A2 86359BNM9 SEN 3.36900% 4038,~~609~~946,~~525~~664.4376 ~~114~~109,~~011~~342.2476 1871,~~662,860~~079.6746 1-A3 86359BNN7 SEN 4.~~79002~~79863% 2,~~640~~532,~~133~~026.2021 10,~~538~~125.5720 ~~108~~56,~~106~~631.9919 1-AX 86359BNP2 SEN 3.36900% 0.00 4846,~~089~~399.0727 0.00 2-A 86359BNQ0 SEN 4.~~73250~~73183% ~~170~~167,~~018~~095,~~468~~507.4781 ~~670~~658,~~510~~890.7507 24,~~922~~492,~~960~~136.6703 3-A1 86359BNT4 SEN 3.64000% ~~222~~216,~~599~~365,~~198~~074.0654 ~~675~~656,~~217~~307.5740 69,~~234~~935,~~123~~533.5344 3-A2 86359BNU1 SEN 4.59000% ~~204~~198,~~427~~702,~~250~~051.8875 ~~781~~760,~~934~~035.2436 59,~~725~~124,~~199~~443.1342 3-A3 86359BNV9 SEN 3.92000% 3231,~~708~~792,~~360~~328.1428 ~~106~~103,~~847~~854.3194 ~~916~~1,~~031~~459,910.8695 3-A4 86359BNW7 SEN 4.26000% 8179,~~770~~480,~~900~~820.3570 ~~290~~282,~~286~~156.7092 23,~~290~~649,~~079~~777.6537 3-A5 86359BNX5 SEN 4.28000% 87,~~177~~948,~~090~~082.0407 2928,~~164~~348.9516 ~~229~~364,~~007~~977.9774 3-A6 86359BNY3 SEN 4.59000% 54,~~110~~967,~~681~~551.2729 19,~~548~~000.3688 ~~143~~228,~~129~~111.9809 3-AX 86359BNZ0 SEN 4.12000% 0.00 ~~380~~366,~~095~~224.3179 0.00 3-PAX 86359BPA3 SEN 4.12000% 0.00 ~~168~~167,~~950~~322.8815 0.00 4-A 86359BPB1 SEN 4.03000% 6059,~~728~~689,~~995~~448.4286 ~~203~~200,~~948~~457.2107 1799,~~039,546~~001.5684 4-AX 86359BPC9 SEN 4.03000% 0.00 6059,~~502~~524.8254 0.00 5-A 86359BPD7 SEN 5.~~47008~~46986% 35,~~969~~503,~~726~~547.5604 ~~163~~161,~~964~~832.4480 ~~466~~1,~~179~~617,080.5100 B1 86359BPE5 SUB 4.~~43140~~43269% 46,~~170~~157,~~920~~846.6015 170,~~501~~502.4672 13,~~074~~010.4429 B2 86359BPF2 SUB 4.~~43140~~43269% 11,~~694~~691,~~677~~365.1248 43,186.4880 3,~~311~~295.6439 B3 86359BPG0 SUB 4.~~43140~~43269% 7,~~384~~382,~~273~~182.4339 27,~~268~~269.8808 2,~~091~~080.0478 B4 SRM0404B4 SUB 4.~~43140~~43269% 6,~~154~~152,~~725~~982.5367 22,728.3754 1,~~742~~734.8631 B5 SRM0404B5 SUB 4.~~43140~~43269% 4,~~922~~920,~~183~~789.6177 18,176.8093 1,~~393~~387.8400 B6 SRM0404B6 SUB 4.~~43140~~43269% 3,~~709~~708,~~266~~216.8952 13,697.7080 1,~~050~~045.3722 P-I SRM0404P1 SEN 0.00000% 0.00 010,675.0001 0.00 P-II SRM0404P2 SEN 0.00000% 0.00 677,~~359~~606.0425 0.00 Totals 1,~~050~~024,~~072~~002,~~716~~017.3421 4,~~445~~417,~~758~~411.8288 2634,~~070~~879,~~699~~426.1332

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 1-A1 0.00 ~~100~~98,~~965~~707,~~530~~340.9211 42,~~731~~661,~~038~~937.0924 0.00 1-A2 0.00 38,~~946~~075,~~664~~585.7630 1980,~~776,871~~422.9122 0.00 1-A3 0.00 2,~~532~~475,~~026~~395.2101 ~~118~~66,~~645~~756.5639 0.00 1-AX 0.00 0.00 4846,~~089~~399.0727 0.00 2-A 0.00 ~~167~~162,~~095~~603,~~507~~371.8177 35,~~593~~151,~~471~~026.4210 0.00 3-A1 0.00 ~~216~~206,~~365~~429,~~074~~541.5409 610,~~909~~591,~~341~~840.1084 0.00 3-A2 0.00 ~~198~~189,~~702~~577,~~051~~608.7533 69,~~507~~884,~~133~~478.3778 0.00 3-A3 0.00 3130,~~792~~332,~~328~~417.2833 1,~~022~~563,~~879~~765.1789 0.00 3-A4 0.00 7975,~~480~~831,~~820~~043.7033 23,~~580~~931,~~366~~934.3529 0.00 3-A5 0.00 7,~~948~~583,~~082~~104.0733 ~~258~~393,~~172~~325.9290 0.00 3-A6 0.00 4,~~967~~739,~~551~~440.2921 ~~162~~247,~~678~~111.3497 0.00 3-AX 0.00 0.00 ~~380~~366,~~095~~224.3179 0.00 3-PAX 0.00 0.00 ~~168~~167,~~950~~322.8815 0.00 4-A 0.00 5958,~~689~~890,~~448~~447.8602 1999,~~243,494~~458.7791 0.00 4-AX 0.00 0.00 6059,~~502~~524.8254 0.00 5-A 0.00 3533,~~503~~886,~~547~~467.04 ~~630~~1,~~143~~778,912.9580 0.00 B1 0.00 46,~~157~~144,~~846~~835.1586 183,~~575~~513.9001 0.00 B2 0.00 11,~~691~~688,~~365~~070.4809 46,~~498~~482.1219 0.00 B3 0.00 7,~~382~~380,~~182~~101.3961 29,~~359~~349.9286 0.00 B4 0.00 6,~~152~~151,~~982~~248.6736 24,~~471~~462.2385 0.00 B5 0.00 4,~~920~~919,~~789~~402.77 19,~~570~~563.6493 0.00 B6 0.00 3,~~708~~707,~~216~~171.5230 14,~~748~~743.0702 0.00 P-I 0.00 0.00 010,675.0001 0.00 P-II 0.00 0.00 677,~~359~~606.0425 0.00 Totals 0.00 1989,~~024~~122,~~002,017~~590.2186 3039,~~516~~296,~~457~~838.9520 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) R 100.00 0.00 0.00 0.00 0.00 0.00 1-A1 128,000,000.00 ~~105~~100,~~276~~965,~~339~~530.3492 3633,~~201~~515.9328 42,~~274~~224,~~606~~675.4953 0.00 0.00 1-A2 49,375,000.00 4038,~~609~~946,~~525~~664.4376 1312,~~964~~928.6126 1858,~~648,896~~151.0620 0.00 0.00 1-A3 3,210,000.00 2,~~640~~532,~~133~~026.2021 ~~907~~840.8850 ~~107~~55,~~199~~790.1269 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A 191,598,000.00 ~~170~~167,~~018~~095,~~468~~507.4781 2928,~~432~~814.5907 24,~~893~~463,~~528~~321.0896 0.00 0.00 3-A1 272,223,000.00 ~~222~~216,~~599~~365,~~198~~074.0654 6362,~~950~~221.6003 69,~~170~~873,~~172~~312.9341 0.00 0.00 3-A2 250,000,000.00 ~~204~~198,~~427~~702,~~250~~051.8875 5857,~~729~~141.9760 59,~~666~~067,~~469~~301.1582 0.00 0.00 3-A3 40,000,000.00 3231,~~708~~792,~~360~~328.1428 9,~~396~~142.8066 ~~906~~1,~~635~~450,768.0629 0.00 0.00 3-A4 100,000,000.00 8179,~~770~~480,~~900~~820.3570 2322,~~491~~856.9964 23,~~266~~626,~~587~~920.6673 0.00 0.00 3-A5 10,000,000.00 87,~~177~~948,~~090~~082.0407 2,~~349~~285.2066 ~~226~~362,~~658~~692.7707 0.00 0.00 3-A6 6,250,000.00 54,~~110~~967,~~681~~551.2729 1,~~468~~428.2554 ~~141~~226,~~661~~682.7355 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-PAX 0.00 0.00 0.00 0.00 0.00 0.00 4-A 63,022,000.00 6059,~~728~~689,~~995~~448.4286 23,~~984~~934.9682 1775,~~015,561~~067.6002 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A 39,879,000.00 35,~~969~~503,~~726~~547.5604 10,~~470~~514.9897 ~~455~~1,~~708~~606,565.5303 0.00 0.00 B1 46,263,000.00 46,~~170~~157,~~920~~846.6015 13,~~074~~010.4429 0.00 0.00 0.00 B2 11,718,000.00 11,~~694~~691,~~677~~365.1248 3,~~311~~295.6439 0.00 0.00 0.00 B3 7,399,000.00 7,~~384~~382,~~273~~182.4339 2,~~091~~080.0478 0.00 0.00 0.00 B4 6,167,000.00 6,~~154~~152,~~725~~982.5367 1,~~742~~734.8631 0.00 0.00 0.00 B5 4,932,000.00 4,~~922~~920,~~183~~789.6177 1,~~393~~387.8400 0.00 0.00 0.00 B6 3,716,664.34 3,~~709~~708,~~266~~216.8952 1,~~050~~045.3722 0.00 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,233,752,764.34 1,~~050~~024,~~072~~002,~~716~~017.3421 ~~297~~288,~~013~~177.9502 2534,~~773~~591,~~685~~249.1830 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution R 0.00 0.00 0.00000000 0.00 1-A1 42,~~310~~258,~~808~~190.4280 ~~100~~98,~~965~~707,~~530~~340.9211 0.~~78879321~~77115109 42,~~310~~258,~~808~~190.4280 1-A2 1871,~~662,860~~079.6746 38,~~946~~075,~~664~~585.7630 0.~~78879321~~77115109 1871,~~662,860~~079.6746 1-A3 ~~108~~56,~~106~~631.9919 2,~~532~~475,~~026~~395.2101 0.~~78879321~~77115109 ~~108~~56,~~106~~631.9919 1-AX 0.00 0.00 0.00000000 0.00 2-A 24,~~922~~492,~~960~~136.6703 ~~167~~162,~~095~~603,~~507~~371.8177 0.~~87211509~~84866946 24,~~922~~492,~~960~~136.6703 3-A1 69,~~234~~935,~~123~~533.5344 ~~216~~206,~~365~~429,~~074~~541.5409 0.~~79480821~~75831043 69,~~234~~935,~~123~~533.5344 3-A2 59,~~725~~124,~~199~~443.1342 ~~198~~189,~~702~~577,~~051~~608.7533 0.~~79480821~~75831043 59,~~725~~124,~~199~~443.1342 3-A3 ~~916~~1,~~031~~459,910.8695 3130,~~792~~332,~~328~~417.2833 0.~~79480821~~75831043 ~~916~~1,~~031~~459,910.8695 3-A4 23,~~290~~649,~~079~~777.6537 7975,~~480~~831,~~820~~043.7033 0.~~79480821~~75831043 23,~~290~~649,~~079~~777.6537 3-A5 ~~229~~364,~~007~~977.9774 7,~~948~~583,~~082~~104.0733 0.~~79480821~~75831043 ~~229~~364,~~007~~977.9774 3-A6 ~~143~~228,~~129~~111.9809 4,~~967~~739,~~551~~440.2921 0.~~79480821~~75831043 ~~143~~228,~~129~~111.9809 3-AX 0.00 0.00 0.00000000 0.00 3-PAX 0.00 0.00 0.00000000 0.00 4-A 1799,~~039,546~~001.5684 5958,~~689~~890,~~448~~447.8602 0.~~94712083~~93444269 1799,~~039,546~~001.5684 4-AX 0.00 0.00 0.00000000 0.00 5-A ~~466~~1,~~179~~617,080.5100 3533,~~503~~886,~~547~~467.04 0.~~89028178~~84973212 ~~466~~1,~~179~~617,080.5100 B1 13,~~074~~010.4429 46,~~157~~144,~~846~~835.1586 0.~~99772704~~99744582 13,~~074~~010.4429 B2 3,~~311~~295.6439 11,~~691~~688,~~365~~070.4809 0.~~99772704~~99744582 3,~~311~~295.6439 B3 2,~~091~~080.0478 7,~~382~~380,~~182~~101.3961 0.~~99772704~~99744582 2,~~091~~080.0478 B4 1,~~742~~734.8631 6,~~152~~151,~~982~~248.6736 0.~~99772704~~99744582 1,~~742~~734.8631 B5 1,~~393~~387.8400 4,~~920~~919,~~789~~402.77 0.~~99772704~~99744582 1,~~393~~387.8400 B6 1,~~050~~045.3722 3,~~708~~707,~~216~~171.5230 0.~~99772704~~99744582 1,~~050~~045.3722 P-I 0.00 0.00 0.00000000 0.00 P-II 0.00 0.00 0.00000000 0.00 Totals 2634,~~070~~879,~~699~~426.1332 1989,~~024~~122,~~002,017~~590.2186 0.~~82998964~~80171864 2634,~~070~~879,~~699~~426.1332

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 128,000,000.00 ~~822~~788.~~47140109~~79321031 0.~~28282758~~26183812 3317.~~39536320~~38027758 0.00000000 1-A2 49,375,000.00 ~~822~~788.~~47140111~~79321033 0.~~28282754~~26183818 3317.~~39536324~~38027747 0.00000000 1-A3 3,210,000.00 ~~822~~788.~~47140187~~79321184 0.~~28282866~~26183801 3317.~~39536449~~38027726 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A 191,598,000.00 ~~887~~872.~~37078920~~11509416 0.~~15361637~~15038816 1523.~~10207873~~29524296 0.00000000 3-A1 272,223,000.00 ~~817~~794.~~70900350~~80820702 0.~~23491990~~22856640 2236.~~66587662~~26920727 0.00000000 3-A2 250,000,000.00 ~~817~~794.~~70900352~~80820700 0.~~23491988~~22856640 2236.~~66587660~~26920728 0.00000000 3-A3 40,000,000.00 ~~817~~794.~~70900350~~80820700 0.~~23492000~~22856650 2236.~~66587650~~26920725 0.00000000 3-A4 100,000,000.00 ~~817~~794.~~70900350~~80820700 0.~~23491990~~22856640 2236.~~66587660~~26920730 0.00000000 3-A5 10,000,000.00 ~~817~~794.~~70900400~~80820700 0.~~23492000~~22856600 2236.~~66587700~~26920700 0.00000000 3-A6 6,250,000.00 ~~817~~794.~~70900320~~80820640 0.~~23492000~~22856640 2236.~~66587680~~26920800 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A 63,022,000.00 ~~963~~947.~~61580750~~12082860 0.~~38058075~~37978515 1612.~~11439815~~29835645 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A 39,879,000.00 ~~901~~890.~~97162818~~28177838 0.~~26256877~~26367186 1140.~~42728077~~28599087 0.00000000 B1 46,263,000.00 ~~998~~997.~~00965350~~72704213 0.~~28261116~~28122452 0.00000000 0.00000000 B2 11,718,000.00 ~~998~~997.~~00965352~~72704216 0.~~28261137~~28122461 0.00000000 0.00000000 B3 7,399,000.00 ~~998~~997.~~00965401~~72704284 0.~~28261116~~28122449 0.00000000 0.00000000 B4 6,167,000.00 ~~998~~997.~~00965299~~72704232 0.~~28261067~~28122426 0.00000000 0.00000000 B5 4,932,000.00 ~~998~~997.~~00965328~~72704177 0.~~28261152~~28122466 0.00000000 0.00000000 B6 3,716,664.34 ~~998~~997.~~00965346~~72704252 0.~~28261094~~28122529 0.00000000 0.00000000 P-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes per $1,000.00 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 0.00000000 3317.~~67819078~~64211562 ~~788~~771.~~79321031~~15109461 0.~~78879321~~77115109 3317.~~67819078~~64211562 1-A2 0.00000000 3317.~~67819078~~64211565 ~~788~~771.~~79321033~~15109468 0.~~78879321~~77115109 3317.~~67819078~~64211565 1-A3 0.00000000 3317.~~67819003~~64211526 ~~788~~771.~~79321184~~15109346 0.~~78879321~~77115109 3317.~~67819003~~64211526 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A 0.00000000 1523.~~25569510~~44563111 ~~872~~848.~~11509416~~66946299 0.~~87211509~~84866946 1523.~~25569510~~44563111 3-A1 0.00000000 2236.~~90079652~~49777366 ~~794~~758.~~80820702~~31043332 0.~~79480821~~75831043 2236.~~90079652~~49777366 3-A2 0.00000000 2236.~~90079652~~49777368 ~~794~~758.~~80820700~~31043332 0.~~79480821~~75831043 2236.~~90079652~~49777368 3-A3 0.00000000 2236.~~90079650~~49777375 ~~794~~758.~~80820700~~31043325 0.~~79480821~~75831043 2236.~~90079650~~49777375 3-A4 0.00000000 2236.~~90079650~~49777370 ~~794~~758.~~80820700~~31043330 0.~~79480821~~75831043 2236.~~90079650~~49777370 3-A5 0.00000000 2236.~~90079700~~49777400 ~~794~~758.~~80820700~~31043300 0.~~79480821~~75831043 2236.~~90079700~~49777400 3-A6 0.00000000 2236.~~90079680~~49777440 ~~794~~758.~~80820640~~31043360 0.~~79480821~~75831043 2236.~~90079680~~49777440 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A 0.00000000 1612.~~49497890~~67814160 ~~947~~934.~~12082860~~44268700 0.~~94712083~~93444269 1612.~~49497890~~67814160 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 1140.~~68984954~~54966273 ~~890~~849.~~28177838~~73211565 0.~~89028178~~84973212 1140.~~68984954~~54966273 B1 0.00000000 0.~~28261116~~28122452 997.~~72704213~~44581761 0.~~99772704~~99744582 0.~~28261116~~28122452 B2 0.00000000 0.~~28261137~~28122461 997.~~72704216~~44581755 0.~~99772704~~99744582 0.~~28261137~~28122461 B3 0.00000000 0.~~28261116~~28122449 997.~~72704284~~44581835 0.~~99772704~~99744582 0.~~28261116~~28122449 B4 0.00000000 0.~~28261067~~28122426 997.~~72704232~~44581806 0.~~99772704~~99744582 0.~~28261067~~28122426 B5 0.00000000 0.~~28261152~~28122466 997.~~72704177~~44581711 0.~~99772704~~99744582 0.~~28261152~~28122466 B6 0.00000000 0.~~28261094~~28122529 997.~~72704252~~44581724 0.~~99772704~~99744582 0.~~28261094~~28122529 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 100.00 4.~~81525~~80623% 0.00 0.00 0.00 0.00 1-A1 128,000,000.00 4.~~79002~~79863% ~~105~~100,~~276~~965,~~339~~530.3492 ~~420~~403,~~229~~746.6744 0.00 0.00 1-A2 49,375,000.00 3.36900% 4038,~~609~~946,~~525~~664.4376 ~~114~~109,~~011~~342.2476 0.00 0.00 1-A3 3,210,000.00 4.~~79002~~79863% 2,~~640~~532,~~133~~026.2021 10,~~538~~125.5720 0.00 0.00 1-AX 0.00 3.36900% 1716,~~128~~526,~~786~~900.9863 4846,~~089~~399.0727 0.00 0.00 2-A 191,598,000.00 4.~~73250~~73183% ~~170~~167,~~018~~095,~~468~~507.4781 ~~670~~658,~~510~~890.7506 0.00 0.00 3-A1 272,223,000.00 3.64000% ~~222~~216,~~599~~365,~~198~~074.0654 ~~675~~656,~~217~~307.5739 0.00 0.00 3-A2 250,000,000.00 4.59000% ~~204~~198,~~427~~702,~~250~~051.8875 ~~781~~760,~~934~~035.2335 0.00 0.00 3-A3 40,000,000.00 3.92000% 3231,~~708~~792,~~360~~328.1428 ~~106~~103,~~847~~854.3194 0.00 0.00 3-A4 100,000,000.00 4.26000% 8179,~~770~~480,~~900~~820.3570 ~~290~~282,~~286~~156.7091 0.00 0.00 3-A5 10,000,000.00 4.28000% 87,~~177~~948,~~090~~082.0407 2928,~~164~~348.9516 0.00 0.00 3-A6 6,250,000.00 4.59000% 54,~~110~~967,~~681~~551.2729 19,~~548~~000.3688 0.00 0.00 3-AX 0.00 4.12000% ~~110~~106,~~707~~667,~~372~~413.1064 ~~380~~366,~~095~~224.3179 0.00 0.00 3-PAX 0.00 4.12000% 4948,~~208~~734,~~994~~605.5964 ~~168~~167,~~950~~322.8815 0.00 0.00 4-A 63,022,000.00 4.03000% 6059,~~728~~689,~~995~~448.4286 ~~203~~200,~~948~~457.2107 0.00 0.00 4-AX 0.00 4.03000% 1817,~~015~~724,~~727~~427.7038 6059,~~502~~524.8254 0.00 0.00 5-A 39,879,000.00 5.~~47008~~46986% 35,~~969~~503,~~726~~547.5604 ~~163~~161,~~964~~832.4480 0.00 0.00 B1 46,263,000.00 4.~~43140~~43269% 46,~~170~~157,~~920~~846.6015 170,~~501~~502.4572 0.00 0.00 B2 11,718,000.00 4.~~43140~~43269% 11,~~694~~691,~~677~~365.1248 43,186.4880 0.00 0.00 B3 7,399,000.00 4.~~43140~~43269% 7,~~384~~382,~~273~~182.4339 27,~~268~~269.8808 0.00 0.00 B4 6,167,000.00 4.~~43140~~43269% 6,~~154~~152,~~725~~982.5367 22,728.3754 0.00 0.00 B5 4,932,000.00 4.~~43140~~43269% 4,~~922~~920,~~183~~789.6177 18,176.8093 0.00 0.00 B6 3,716,664.34 4.~~43140~~43269% 3,~~709~~708,~~266~~216.8952 13,697.7080 0.00 0.00 P-I 0.00 0.00000% 0.00 0.00 0.00 0.00 P-II 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,233,752,764.34 4,~~439~~329,~~399~~130.7658 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 R 0.00 0.00 0.00 0.00 0.00 1-A1 0.00 0.00 ~~420~~403,~~229~~746.6744 0.00 ~~100~~98,~~965~~707,~~530~~340.9211 1-A2 0.00 0.00 ~~114~~109,~~011~~342.2476 0.00 38,~~946~~075,~~664~~585.7630 1-A3 0.00 0.00 10,~~538~~125.5720 0.00 2,~~532~~475,~~026~~395.2101 1-AX 0.00 0.00 4846,~~089~~399.0727 0.00 16,~~464~~056,~~480~~060.9969 2-A (0.0001) 0.00 ~~670~~658,~~510~~890.7507 0.00 ~~167~~162,~~095~~603,~~507~~371.8177 3-A1 (0.0001) 0.00 ~~675~~656,~~217~~307.5740 0.00 ~~216~~206,~~365~~429,~~074~~541.5409 3-A2 (0.01) 0.00 ~~781~~760,~~934~~035.2436 0.00 ~~198~~189,~~702~~577,~~051~~608.7533 3-A3 0.00 0.00 ~~106~~103,~~847~~854.3194 0.00 3130,~~792~~332,~~328~~417.2833 3-A4 0.00 0.00 ~~290~~282,~~286~~156.7092 0.00 7975,~~480~~831,~~820~~043.7033 3-A5 0.00 0.00 2928,~~164~~348.9516 0.00 7,~~948~~583,~~082~~104.0733 3-A6 0.00 0.00 19,~~548~~000.3688 0.00 4,~~967~~739,~~551~~440.2921 3-AX 0.00 0.00 ~~380~~366,~~095~~224.3179 0.00 ~~107~~102,~~014~~176,~~096~~712.8757 3-PAX 0.00 0.00 ~~168~~167,~~950~~322.8815 0.00 4846,~~674~~843,~~500~~054.3892 4-A 0.00 0.00 ~~203~~200,~~948~~457.2107 0.00 5958,~~689~~890,~~448~~447.8602 4-AX 0.00 0.00 6059,~~502~~524.8254 0.00 17,~~710~~461,~~823~~955.4449 5-A 0.00 0.00 ~~163~~161,~~964~~832.4480 0.00 3533,~~503~~886,~~547~~467.04 B1 0.00 0.00 170,~~501~~502.4672 0.00 46,~~157~~144,~~846~~835.1586 B2 0.00 0.00 43,186.4880 0.00 11,~~691~~688,~~365~~070.4809 B3 0.00 0.00 27,~~268~~269.8808 0.00 7,~~382~~380,~~182~~101.3961 B4 0.00 0.00 22,728.3754 0.00 6,~~152~~151,~~982~~248.6736 B5 0.00 0.00 18,176.8093 0.00 4,~~920~~919,~~789~~402.77 B6 0.00 0.00 13,697.7080 0.00 3,~~708~~707,~~216~~171.5230 P-I 0.00 0.00 010,675.0001 0.00 0.00 P-II 0.00 0.00 677,~~359~~606.0425 0.00 0.00 Totals (0.0103) 0.00 4,~~445~~417,~~758~~411.8288 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 R 100.00 4.~~81525~~80623% 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 128,000,000.00 4.~~79002~~79863% ~~822~~788.~~47140109~~79321031 3.~~28304430~~15426906 0.00000000 0.00000000 1-A2 49,375,000.00 3.36900% ~~822~~788.~~47140111~~79321033 2.~~30908841~~21453691 0.00000000 0.00000000 1-A3 3,210,000.00 4.~~79002~~79863% ~~822~~788.~~47140187~~79321184 3.~~28304361~~15426791 0.00000000 0.00000000 1-AX 0.00 3.36900% ~~804~~776.~~50682447~~23735759 2.~~25865294~~17928622 0.00000000 0.00000000 2-A 191,598,000.00 4.~~73250~~73183% ~~887~~872.~~37078920~~11509416 3.~~49957072~~43891930 0.00000000 0.00000000 3-A1 272,223,000.00 3.64000% ~~817~~794.~~70900350~~80820702 2.~~48038399~~41091822 0.00000000 0.00000000 3-A2 250,000,000.00 4.59000% ~~817~~794.~~70900352~~80820700 3.~~12773692~~04014140 0.00000000 0.00000000 3-A3 40,000,000.00 3.92000% ~~817~~794.~~70900350~~80820700 2.~~67118275~~59637350 0.00000000 0.00000000 3-A4 100,000,000.00 4.26000% ~~817~~794.~~70900350~~80820700 2.~~90286700~~82156910 0.00000000 0.00000000 3-A5 10,000,000.00 4.28000% ~~817~~794.~~70900400~~80820700 2.~~91649500~~83481600 0.00000000 0.00000000 3-A6 6,250,000.00 4.59000% ~~817~~794.~~70900320~~80820640 3.~~12773760~~04014080 0.00000000 0.00000000 3-AX 0.00 4.12000% ~~775~~746.~~02705203~~74458957 2.~~66092621~~56382311 0.00000000 0.00000000 3-PAX 0.00 4.12000% ~~879~~871.~~47993400~~00149289 32.~~01954775~~99043853 0.00000000 0.00000000 4-A 63,022,000.00 4.03000% ~~963~~947.~~61580750~~12082860 3.~~23614309~~18074752 0.00000000 0.00000000 4-AX 0.00 4.03000% ~~962~~946.~~48139425~~91881788 3.~~23233341~~18006928 0.00000000 0.00000000 5-A 39,879,000.00 5.~~47008~~46986% ~~901~~890.~~97162818~~28177838 4.~~11154843~~05809574 0.00000000 0.00000000 B1 46,263,000.00 4.~~43140~~43269% ~~998~~997.~~00965350~~72704213 3.~~68548192~~68550937 0.00000000 0.00000000 B2 11,718,000.00 4.~~43140~~43269% ~~998~~997.~~00965352~~72704216 3.~~68548216~~68550947 0.00000000 0.00000000 B3 7,399,000.00 4.~~43140~~43269% ~~998~~997.~~00965401~~72704284 3.~~68548182~~68550885 0.00000000 0.00000000 B4 6,167,000.00 4.~~43140~~43269% ~~998~~997.~~00965299~~72704232 3.~~68548241~~68550997 0.00000000 0.00000000 B5 4,932,000.00 4.~~43140~~43269% ~~998~~997.~~00965328~~72704177 3.~~68548256~~68550892 0.00000000 0.00000000 B6 3,716,664.34 4.~~43140~~43269% ~~998~~997.~~00965346~~72704252 3.~~68548213~~68550903 0.00000000 0.00000000 P-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes per $1,000.00 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 0.00000000 0.00000000 3.~~28304430~~15426906 0.00000000 ~~788~~771.~~79321031~~15109461 1-A2 0.00000000 0.00000000 2.~~30908841~~21453691 0.00000000 ~~788~~771.~~79321033~~15109468 1-A3 0.00000000 0.00000000 3.~~28304361~~15426791 0.00000000 ~~788~~771.~~79321184~~15109346 1-AX 0.00000000 0.00000000 2.~~25865294~~17928622 0.00000000 ~~773~~754.~~30562481~~12289348 2-A (0.~~00000000~~00000005) 0.00000000 3.~~49957072~~43891935 0.00000000 ~~872~~848.~~11509416~~66946299 3-A1 (0.~~00000000~~00000004) 0.00000000 2.~~48038399~~41091825 0.00000000 ~~794~~758.~~80820702~~31043332 3-A2 (0.00000004) 0.00000000 3.~~12773696~~04014144 0.00000000 ~~794~~758.~~80820700~~31043332 3-A3 0.00000000 0.00000000 2.~~67118275~~59637350 0.00000000 ~~794~~758.~~80820700~~31043325 3-A4 0.00000000 0.00000000 2.~~90286700~~82156920 0.00000000 ~~794~~758.~~80820700~~31043330 3-A5 0.00000000 0.00000000 2.~~91649500~~83481600 0.00000000 ~~794~~758.~~80820700~~31043300 3-A6 0.00000000 0.00000000 3.~~12773760~~04014080 0.00000000 ~~794~~758.~~80820640~~31043360 3-AX 0.00000000 0.00000000 2.~~66092621~~56382311 0.00000000 ~~749~~715.~~17160845~~30662166 3-PAX 0.00000000 0.00000000 32.~~01954775~~99043853 0.00000000 ~~869~~837.~~92727119~~19505331 4-A 0.00000000 0.00000000 3.~~23614309~~18074752 0.00000000 ~~947~~934.~~12082860~~44268700 4-AX 0.00000000 0.00000000 3.~~23233341~~18006928 0.00000000 ~~946~~932.~~19203407~~89638621 5-A 0.00000000 0.00000000 4.~~11154843~~05809574 0.00000000 ~~890~~849.~~28177838~~73211565 B1 0.00000000 0.00000000 3.~~68548213~~68550937 0.00000000 997.~~72704213~~44581761 B2 0.00000000 0.00000000 3.~~68548216~~68550947 0.00000000 997.~~72704216~~44581755 B3 0.00000000 0.00000000 3.~~68548182~~68550885 0.00000000 997.~~72704284~~44581835 B4 0.00000000 0.00000000 3.~~68548241~~68550997 0.00000000 997.~~72704232~~44581806 B5 0.00000000 0.00000000 3.~~68548256~~68550892 0.00000000 997.~~72704177~~44581711 B6 0.00000000 0.00000000 3.~~68548213~~68550903 0.00000000 997.~~72704252~~44581724 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3039,~~740~~515,~~804~~644.4832 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 3039,~~740~~515,~~804~~644.4832 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~224~~218,~~346~~806.5312 Payment of Interest and Principal 3039,~~516~~296,~~457~~838.9520 Total Withdrawals (Pool Distribution Amount) 3039,~~740~~515,~~804~~644.4832 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~219~~214,~~971~~539.2245 Wells Fargo Bank, N.A. 4,~~375~~266.3167 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~224~~218,~~346~~806.5312

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 43 0 0 43 1499,~~063,991~~586.3074 0.00 0.00 1499,~~063,991~~586.3074 30 Days 3935 1 0 0 4036 1314,~~572~~320,~~407~~211.5429 ~~184~~351,~~435~~921.9830 0.00 0.00 1314,~~756~~672,~~843~~132.5259 60 Days 710 10 0 0 810 24,~~022~~646,~~319~~899.9256 ~~377,550~~0.00 0.00 0.00 24,~~399~~646,~~869~~899.9256 90 Days 3 01 0 0 34 ~~755~~546,~~556~~304.3820 0377,550.00 0.00 0.00 ~~755~~923,~~556~~854.3820 120 Days 21 0 21 0 42 1,~~813~~500,~~897~~000.1300 0.00 ~~409~~217,~~163~~571.6358 0.00 21,~~223~~717,~~060~~571.7658 150 Days 01 0 12 0 13 0313,897.0013 0.00 97409,~~500~~163.0063 0.00 97723,~~500~~060.0076 180+ Days 0 3 3 2 3 8 0.00 375,450.00 ~~965~~143,~~496~~300.6000 ~~639~~791,~~500~~196.0060 1,~~980~~309,~~446~~946.60 Totals 5150 98 65 23 6866 1821,~~164~~327,~~180~~312.9718 21,~~001~~604,~~427~~508.2804 1770,~~472,160~~035.2321 ~~639~~791,~~500~~196.0060 2224,~~277~~493,~~268~~052.4803 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.~~124185~~096031% 0.000000% 0.000000% 0.~~124185~~096031% 0.~~103883~~050497% 0.000000% 0.000000% 0.~~103883~~050497% 30 Days 1.~~210804~~120359% 0.~~031046~~032010% 0.000000% 0.000000% 1.~~241850~~152369% 1.~~325144~~447444% 0.~~018007~~035571% 0.000000% 0.000000% 1.~~343152~~483015% 60 Days 0.~~217324~~320102% 0.~~031046~~000000% 0.000000% 0.000000% 0.~~248370~~320102% 0.~~197450~~469695% 0.~~036862~~000000% 0.000000% 0.000000% 0.~~234312~~469695% 90 Days 0.~~093139~~096031% 0.~~000000~~032010% 0.000000% 0.000000% 0.~~093139~~128041% 0.~~073769~~055219% 0.~~000000~~038162% 0.000000% 0.000000% 0.~~073769~~093380% 120 Days 0.~~062093~~032010% 0.000000% 0.~~062093~~032010% 0.000000% 0.~~124185~~064020% 0.~~177100~~151615% 0.000000% 0.~~039949~~021991% 0.000000% 0.~~217049~~173607% 150 Days 0.~~000000~~032010% 0.000000% 0.~~031046~~064020% 0.000000% 0.~~031046~~096031% 0.~~000000~~031728% 0.000000% 0.~~009519~~041357% 0.000000% 0.~~009519~~073085% 180+ Days 0.000000% 0.~~093139~~096031% 0.~~093139~~064020% 0.~~062093~~096031% 0.~~248370~~256082% 0.000000% 0.~~036657~~037949% 0.~~094266~~014484% 0.~~062438~~079972% 0.~~193361~~132405% Totals 1.~~583359~~600512% 0.~~279416~~256082% 0.~~186278~~160051% 0.~~062093~~096031% 2.~~111146~~112676% 12.~~773463~~155700% 0.~~195410~~162179% 0.~~143735~~077833% 0.~~062438~~079972% 2.~~175045~~475684%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~351,921~~0.3000 0.00 0.00 ~~351,921~~0.3000 30 Days 37 01 0 0 38 21,~~081~~903,~~311~~001.4428 0351,921.0030 0.00 0.00 2,~~081~~254,~~311~~922.4458 60 Days 2 10 0 0 32 1,~~007~~720,~~500~~953.0013 ~~377,550~~0.00 0.00 0.00 1,~~385~~720,~~050~~953.0013 90 Days 21 01 0 0 2 ~~436~~218,~~327~~504.8720 0377,550.00 0.00 0.00 ~~436~~596,~~327~~054.8720 120 Days 1 0 0 1 0 1 ~~313,897.13~~ 0.00 0.00 217,571.58 0.00 ~~313~~217,~~897~~571.1358 150 Days 01 0 0 0 01 0313,897.0013 0.00 0.00 0.00 0313,897.0013 180 Days 0 0 0 1 1 0.00 0.00 0.00 243,500.00 243,500.00 Totals 811 2 01 1 1115 34,~~839~~156,~~036~~355.4474 729,471.30 0217,571.0058 243,500.00 45,~~812~~346,~~007~~898.7462 0-29 Days 0.~~242131~~000000% 0.000000% 0.000000% 0.~~242131~~000000% 0.~~227049~~000000% 0.000000% 0.000000% 0.~~227049~~000000% 30 Days 01.~~726392~~745636% 0.~~000000~~249377% 0.000000% 0.000000% 01.~~726392~~995012% 1.~~342802~~253525% 0.~~000000~~231814% 0.000000% 0.000000% 1.~~342802~~485339% 60 Days 0.~~484262~~498753% 0.~~242131~~000000% 0.000000% 0.000000% 0.~~726392~~498753% 01.~~650010~~133609% 0.~~243584~~000000% 0.000000% 0.000000% 01.~~893594~~133609% 90 Days 0.~~484262~~249377% 0.~~000000~~249377% 0.000000% 0.000000% 0.~~484262~~498753% 0.~~281506~~143931% 0.~~000000~~248696% 0.000000% 0.000000% 0.~~281506~~392627% 120 Days 0.~~242131~~000000% 0.000000% 0.~~000000~~249377% 0.000000% 0.~~242131~~249377% 0.~~202517~~000000% 0.000000% 0.~~000000~~143317% 0.000000% 0.~~202517~~143317% 150 Days 0.~~000000~~249377% 0.000000% 0.000000% 0.000000% 0.~~000000~~249377% 0.~~000000~~206767% 0.000000% 0.000000% 0.000000% 0.~~000000~~206767% 180 Days 0.000000% 0.000000% 0.000000% 0.~~242131~~249377% 0.~~242131~~249377% 0.000000% 0.000000% 0.000000% 0.~~157099~~160396% 0.~~157099~~160396% Totals 12.~~937046~~743142% 0.~~484262~~498753% 0.~~000000~~249377% 0.~~242131~~249377% 23.~~663438~~740648% 2.~~476835~~737832% 0.~~470634~~480510% 0.~~000000~~143317% 0.~~157099~~160396% 3.~~104568~~522054% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~212,870~~0.00 0.00 0.00 ~~212,870~~0.00 30 Days 98 0 0 0 98 2,~~642~~078,~~542~~355.5391 0.00 0.00 0.00 2,~~642~~078,~~542~~355.5391 60 Days 1 0 0 0 1 233,375.17 0.00 0.00 0.00 233,375.17 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 10 0 10 0.00 0.00 ~~246,715~~0.6500 0.00 ~~246,715~~0.6500 150 Days 0 0 01 0 01 0.00 0.00 0246,715.0065 0.00 0246,715.0065 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 109 10 1 0 1210 2,~~875~~311,~~917~~731.7008 ~~212,870~~0.00 246,715.65 0.00 32,~~335~~558,~~503~~446.3573 0-29 Days 0.~~147710~~000000% 0.000000% 0.000000% 0.~~147710~~000000% 0.~~117985~~000000% 0.000000% 0.000000% 0.~~117985~~000000% 30 Days 1.~~329394~~210287% 0.000000% 0.000000% 0.000000% 1.~~329394~~210287% 1.~~464646~~181362% 0.000000% 0.000000% 0.000000% 1.~~464646~~181362% 60 Days 0.~~147710~~151286% 0.000000% 0.000000% 0.000000% 0.~~147710~~151286% 0.~~129350~~132653% 0.000000% 0.000000% 0.000000% 0.~~129350~~132653% 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.~~147710~~000000% 0.000000% 0.~~147710~~000000% 0.000000% 0.000000% 0.~~136744~~000000% 0.000000% 0.~~136744~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~151286% 0.000000% 0.~~000000~~151286% 0.000000% 0.000000% 0.~~000000~~140236% 0.000000% 0.~~000000~~140236% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~477105~~361573% 0.~~147710~~000000% 0.~~147710~~151286% 0.000000% 1.~~772526~~512859% 1.~~593996~~314015% 0.~~117985~~000000% 0.~~136744~~140236% 0.000000% 1.~~848724~~454251% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 01 0 0 01 0184,388.0023 0.00 0.00 0184,388.0023 30 Days 1913 10 0 0 2013 57,~~927~~776,~~293~~807.3537 ~~184,435~~0.9800 0.00 0.00 67,~~111~~776,~~729~~807.3337 60 Days 4 0 0 0 4 ~~781~~2,~~444~~029,488.7530 0.00 0.00 0.00 ~~781~~2,~~444~~029,488.7530 90 Days 12 0 0 0 12 ~~319~~327,~~228~~800.5100 0.00 0.00 0.00 ~~319~~327,~~228~~800.5100 120 Days 1 0 10 0 21 1,500,000.00 0.00 ~~162,447~~0.9800 0.00 1,~~662~~500,~~447~~000.9800 150 Days 0 0 1 0 1 0.00 0.00 97162,~~500~~447.0098 0.00 97162,~~500~~447.0098 180 Days 0 3 2 01 56 0.00 375,450.00 ~~197~~143,~~496~~300.6000 0151,696.0060 ~~572~~670,~~946~~446.60 Totals 2520 4 43 01 3328 811,~~527~~634,~~966~~095.6167 559,~~885~~838.9823 ~~457~~305,~~444~~747.5898 0151,696.0060 912,~~545~~651,~~297~~378.1748 0-29 Days 0.~~000000~~074627% 0.000000% 0.000000% 0.~~000000~~074627% 0.~~000000~~048419% 0.000000% 0.000000% 0.~~000000~~048419% 30 Days 10.~~369863~~970149% 0.~~072098~~000000% 0.000000% 0.000000% 10.~~441961~~970149% 12.~~488387~~042117% 0.~~046313~~000000% 0.000000% 0.000000% 12.~~534700~~042117% 60 Days 0.~~288392~~298507% 0.000000% 0.000000% 0.000000% 0.~~288392~~298507% 0.~~196226~~532925% 0.000000% 0.000000% 0.000000% 0.~~196226~~532925% 90 Days 0.~~072098~~149254% 0.000000% 0.000000% 0.000000% 0.~~072098~~149254% 0.~~080161~~086077% 0.000000% 0.000000% 0.000000% 0.~~080161~~086077% 120 Days 0.~~072098~~074627% 0.000000% 0.~~072098~~000000% 0.000000% 0.~~144196~~074627% 0.~~376661~~393886% 0.000000% 0.~~040792~~000000% 0.000000% 0.~~417453~~393886% 150 Days 0.000000% 0.000000% 0.~~072098~~074627% 0.000000% 0.~~072098~~074627% 0.000000% 0.000000% 0.~~024483~~042657% 0.000000% 0.~~024483~~042657% 180 Days 0.000000% 0.~~216294~~223881% 0.~~144196~~149254% 0.~~000000~~074627% 0.~~360490~~447761% 0.000000% 0.~~094278~~098590% 0.~~049593~~037629% 0.~~000000~~039834% 0.~~143871~~176053% Totals 1.~~802451~~492537% 0.~~288392~~298507% 0.~~288392~~223881% 0.~~000000~~074627% 2.~~379236~~089552% 23.~~141435~~055005% 0.~~140591~~147008% 0.~~114868~~080287% 0.~~000000~~039834% 23.~~396894~~322134% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 12 0 0 12 ~~131~~315,~~200~~198.0051 0.00 0.00 ~~131~~315,~~200~~198.0051 30 Days 7 0 0 0 7 2,~~365~~562,~~025~~046.2973 0.00 0.00 0.00 2,~~365~~562,~~025~~046.2973 60 Days 03 0 0 0 03 0663,082.0096 0.00 0.00 0.00 0663,082.0096 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 1 1 0.00 0.00 0.00 396,000.00 396,000.00 Totals 710 12 0 1 913 23,~~365~~225,~~025~~129.2969 ~~131~~315,~~200~~198.0051 0.00 396,000.00 23,~~892~~936,~~225~~328.2920 0-29 Days 0.~~193050~~401606% 0.000000% 0.000000% 0.~~193050~~401606% 0.~~069709~~174289% 0.000000% 0.000000% 0.~~069709~~174289% 30 Days 1.~~351351~~405622% 0.000000% 0.000000% 0.000000% 1.~~351351~~405622% 1.~~256578~~416680% 0.000000% 0.000000% 0.000000% 1.~~256578~~416680% 60 Days 0.~~000000~~602410% 0.000000% 0.000000% 0.000000% 0.~~000000~~602410% 0.~~000000~~366651% 0.000000% 0.000000% 0.000000% 0.~~000000~~366651% 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.~~193050~~200803% 0.~~193050~~200803% 0.000000% 0.000000% 0.000000% 0.~~210402~~218968% 0.~~210402~~218968% Totals 12.~~351351~~008032% 0.~~193050~~401606% 0.000000% 0.~~193050~~200803% 12.~~737452~~610442% 1.~~256578~~783331% 0.~~069709~~174289% 0.000000% 0.~~210402~~218968% 12.~~536689~~176587% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~368,000~~0.00 0.00 0.00 ~~368,000~~0.00 30 Days 10 0 0 0 10 ~~556,234~~0.9300 0.00 0.00 0.00 ~~556,234~~0.9300 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 ~~768,000~~0.00 0.00 ~~768,000~~0.00 Totals 10 10 10 0 30 ~~556,234~~0.9300 ~~368,000~~0.00 ~~768,000~~0.00 0.00 ~~1,692,234~~0.9300 0-29 Days 0.~~662252~~000000% 0.000000% 0.000000% 0.~~662252~~000000% 0.~~574297~~000000% 0.000000% 0.000000% 0.~~574297~~000000% 30 Days 0.~~662252~~000000% 0.000000% 0.000000% 0.000000% 0.~~662252~~000000% 0.~~868055~~000000% 0.000000% 0.000000% 0.000000% 0.~~868055~~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.~~662252~~000000% 0.000000% 0.~~662252~~000000% 0.000000% 0.000000% 10.~~198533~~000000% 0.000000% 10.~~198533~~000000% Totals 0.~~662252~~000000% 0.~~662252~~000000% 0.~~662252~~000000% 0.000000% 10.~~986755~~000000% 0.~~868055~~000000% 0.~~574297~~000000% 10.~~198533~~000000% 0.000000% 20.~~640886~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0.00 Class B-1 33,932,664.34 2.75036177% 33,~~855~~845,~~536~~994.8313 3.~~30619826~~42181995% 4.~~507593~~665229% 0.000000% Class B-2 22,214,664.34 1.80057666% 22,~~164~~157,~~171~~924.3504 2.~~16446559~~24015954% 1.~~141733~~181660% 0.000000% Class B-3 14,815,664.34 1.20086169% 14,~~781~~777,~~988~~822.9643 1.~~44355077~~49403346% 0.~~720915~~746126% 0.000000% Class B-4 8,648,664.34 0.70100466% 8,~~629~~626,~~006~~574.2907 0.~~84267474~~87214407% 0.~~600876~~621889% 0.000000% Class B-5 3,716,664.34 0.30124871% 3,~~708~~707,~~216~~171.5230 0.~~36212981~~37479392% 0.~~480545~~497350% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~362130~~374794% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 358,448.00 0.02905347% 358,448.00 0.~~03500462~~03623899% Fraud 24,675,055.00 1.99999998% 24,675,055.00 2.~~40966859~~49464073% Special Hazard 12,337,528.00 1.00000003% 109,~~240~~891,~~020~~225.1791 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~329627~~329603% Weighted Average Net Coupon 5.~~078248~~078190% Weighted Average Pass-Through Rate 5.~~073248~~073190% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 3,~~302~~221 Number Of Loans Paid In Full 8197 Ending Scheduled Collateral Loan Count 3,~~221~~124 Beginning Scheduled Collateral Balance 1,~~050~~024,~~072~~002,~~716~~017.3220 Ending Scheduled Collateral Balance 1989,~~024~~122,~~002,017~~590.2088 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 1989,~~024~~344,~~221,036~~871.0370 Monthly P &I Constant 4,~~960~~836,~~760~~113.2773 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 1989,~~024~~122,~~002,017~~590.2088 Scheduled Principal ~~297~~288,~~013~~177.9502 Unscheduled Principal 2534,~~773~~591,~~685~~249.1730

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~045237~~053852 4.~~987503~~986833 5.~~482223~~478229 Weighted Average Net Rate 4.~~795019~~803625 4.~~737503~~736833 5.~~229040~~224938 Weighted Average Maturity ~~351~~350 ~~351~~350 ~~351~~350 Beginning Loan Count ~~429~~413 ~~688~~677 1,~~430~~387 Loans Paid In Full 12 16 1147 43 Ending Loan Count ~~413~~401 ~~677~~661 1,~~387~~340 Beginning Scheduled Balance ~~161~~154,~~048~~962,~~677~~594.0169 ~~183~~180,~~322~~396,~~013~~749.3262 ~~411~~398,~~686~~137,~~805~~439.6901 Ending scheduled Balance ~~154~~151,~~962~~772,~~594~~537.6979 ~~180~~175,~~396~~902,~~749~~319.6291 ~~398~~380,~~137~~721,~~439~~061.0129 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~732~~704,~~488~~071.0121 ~~793~~780,~~668~~781.1850 21,~~014~~945,~~497~~815.9370 Scheduled Principal 5551,~~380~~439.6648 31,~~735~~107.6275 ~~133~~128,~~698~~242.7030 Unscheduled Principal 63,~~030~~138,~~701~~617.6642 24,~~893~~463,~~528~~321.0896 1317,~~415~~288,~~667~~135.9842 Scheduled Interest ~~677~~652,~~107~~631.3573 ~~761~~749,~~932~~673.5675 1,~~880~~817,~~799~~573.2340 Servicing Fees 3332,~~581~~313.1921 3837,~~192~~582.1066 8684,~~860~~037.1306 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~671~~645.0467 ~~763~~751.8565 1,~~715~~658.3589 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 ~~642~~619,~~855~~672.1285 ~~722~~711,~~976~~339.6144 1,~~792~~731,~~223~~877.7545 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~790018~~798625 4.~~732503~~731833 5.~~224040~~219938

Group Level Collateral Statement Group 4 5 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~437174~~438128 5.~~482091~~483269 5.~~725081~~724858 Weighted Average Net Rate 5.~~187174~~188128 5.~~230531~~231685 5.~~475081~~474858 Weighted Average Maturity ~~351~~ 350 ~~351~~349 350 Beginning Loan Count ~~525~~518 ~~154~~151 7675 Loans Paid In Full 720 31 1 Ending Loan Count ~~518~~498 ~~151~~150 7574 Beginning Scheduled Balance ~~190~~188,~~179~~178,~~754~~025.3932 6564,~~098~~057,~~362~~090.5026 38,~~737~~270,~~103~~118.4130 Ending scheduled Balance ~~188~~180,~~178~~818,~~025~~115.3292 6463,~~057~~256,~~090~~337.2604 3836,~~270~~652,~~118~~218.3093 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~900~~893,~~912~~147.0905 ~~323~~318,~~106~~388.5910 ~~196~~193,~~087~~910.4717 Scheduled Principal 3940,~~211~~366.7595 25,~~710~~686.6420 11,~~276~~334.5834 Unscheduled Principal 17,~~962~~319,~~517~~542.3245 1775,~~015,561~~067.6002 ~~455~~1,~~708~~606,565.5303 Scheduled Interest ~~861~~852,~~700~~780.3410 ~~297~~292,~~395~~701.9590 ~~184~~182,~~810~~575.8983 Servicing Fees 39,~~620~~203.8075 13,~~646~~429.7682 87,~~070~~972.2495 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~792~~784.4107 ~~271~~266.2491 ~~161~~159.4248 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 ~~821~~812,~~287~~792.1328 ~~283~~279,~~477~~005.9517 ~~176~~174,~~579~~443.2340 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~182174~~183128 5.~~225531~~226685 5.~~470081~~469858

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~329627~~329603 Weighted Average Net Rate 5.~~078248~~078190 Weighted Average Maturity ~~351~~350.00 Record Date 1011/3130/2004 Principal And Interest Constant 4,~~960~~836,~~760~~113.2773 Beginning Loan Count 3,~~302~~221 Loans Paid In Full 8197 Ending Loan Count 3,~~221~~124 Beginning Scheduled Balance 1,~~050~~024,~~072~~002,~~716~~017.3220 Ending Scheduled Balance 1989,~~024~~122,~~002,017~~590.2088 Scheduled Principal ~~297~~288,~~013~~177.9502 Unscheduled Principal 2534,~~773~~591,~~685~~249.1730 Scheduled Interest 4,~~663~~547,~~746~~936.3271 Servicing Fee ~~219~~214,~~971~~539.2245 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 4,~~375~~266.3167 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~439~~329,~~399~~130.7959 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~073248~~073190

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERTS SERIES 2004 4