8-K 1 mal04004_dec.txt DECEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-26 Pooling and Servicing Agreement) (Commission 54-2151956 (State or other File Number) 54-2151957 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 December 27, 2004 a distribution was made to holders of MASTR ALTERNATIVE 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. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2004-4 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/2005 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

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~MAL~~MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series: 2004-4 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 576434PX6 SEN 5.50000% 5857,~~115~~356,~~951~~675.2223 ~~266~~262,~~350~~771.3971 ~~759~~455,~~276~~046.0049 2-A1 576434PY4 SEN 6.00000% 17,~~752~~684,~~443~~468.6550 88,~~762~~422.2134 67629,~~975~~914.1524 3-A1 576434PZ1 SEN 4.50000% 28,~~884~~586,~~385~~130.0007 ~~108~~107,~~316~~197.4398 ~~298~~184,~~254~~788.9334 4-A1 576434QA5 SEN 5.00000% 3433,~~428~~881,~~615~~254.6510 ~~143~~141,~~452~~171.5588 ~~547~~136,~~361~~452.5562 5-A1 576434QB3 SEN 5.50000% 4140,~~416~~861,~~690~~307.0412 ~~189~~187,~~826~~280.4898 ~~555~~507,~~382~~641.9282 6-A1 576434QC1 SEN 5.50000% 5049,~~371~~726,~~872~~916.9211 ~~230~~227,~~871~~915.0602 ~~644~~745,~~956~~043.8123 7-A1 576434QD9 SEN 6.00000% 5453,~~489~~139,~~320~~531.7689 ~~272~~265,~~446~~697.5864 1676,~~349,788~~301.8654 8-A1 576434QE7 SEN 6.50000% 22,~~944~~696,~~142~~124.3918 ~~124~~122,~~280~~937.7633 ~~248~~572,~~018~~804.2178 9-A1 576434QF4 SEN 5.50000% ~~100~~97,~~008~~542,~~260~~104.3473 ~~458~~446,~~346~~875.4372 2,~~466~~105,~~155~~900.6125 10-A1 576434QG2 SEN 5.00000% 21,~~326~~086,~~642~~422.9003 8887,~~856~~822.2131 ~~240~~75,~~220~~034.8727 10-A2 576434QH0 SEN 5.00000% ~~939~~928,~~251~~671.4381 3,~~913~~867.3480 103,~~579~~304.6260 11-A1 576434QJ6 SEN 6.00000% 4139,~~693~~922,~~977~~859.7558 ~~208~~199,~~458~~528.6346 12,~~771~~414,~~118~~529.1807 15-PO 576434QK3 PO 0.00000% 1,~~881~~863,~~917~~243.0159 0.00 18,~~673~~376.4278 30-PO 576434QL1 PO 0.00000% 2,~~129~~051,~~771~~994.1373 0.00 7742,~~776~~122.3961 15-AX-1 576434QM9 IO 5.00000% 0.00 1918,~~251~~994.0539 0.00 15-AX-2 576434QN7 IO 5.50000% 0.00 2726,~~139~~422.3930 0.00 30-AX-1 576434QP2 IO 6.00000% 0.00 25,~~845~~355.3068 0.00 30-AX-2 576434QQ0 IO 6.50000% 0.00 3331,~~162~~507.1097 0.00 B-1 576434QT4 SUB 5.~~57227~~57244% 6,~~205~~191,~~799~~170.1142 28,~~815~~738.3750 14,~~628~~753.6912 B-2 576434QU1 SUB 5.~~57227~~57244% 2,~~398~~392,~~076~~423.2435 11,~~134~~105.9828 5,~~652~~700.8997 B-3 576434QV9 SUB 5.~~57227~~57244% 1,~~269~~266,~~569~~577.7807 5,~~894~~879.9926 23,~~992~~018.7116 B-4 576434QZ0 SUB 5.~~57227~~57244% 1,~~128~~125,~~506~~846.4728 5,~~239~~226.9901 2,~~660~~682.1981 B-5 576434RA4 SUB 5.~~57227~~57244% ~~986~~984,~~456~~131.7037 4,~~580~~568.4119 2,~~325~~345.3411 B-6 576434RB2 SUB 5.~~57227~~57244% ~~565~~563,~~064~~732.10 2,~~623~~616.76 1,~~332~~343.0033 B-I-1 576434QW7 SUB 5.~~57433~~57499% 8,~~422~~404,~~385~~754.9166 39,~~124~~047.2601 17,~~631~~755.2572 B-I-2 576434QX5 SUB 5.~~57433~~57499% 2,~~570~~564,~~378~~997.6285 11,~~940~~916.1053 5,~~380~~418.7877 B-I-3 576434QY3 SUB 5.~~57433~~57499% 1,~~855~~851,~~177~~293.1960 8,~~617~~600.8078 3,~~883~~911.5901 B-I-4 576434RC0 SUB 5.~~57433~~57499% 1,~~141~~139,~~951~~560.4692 5,~~304~~294.6720 2,~~390~~407.5441 B-I-5 576434RD8 SUB 5.~~57433~~57499% 1,~~428~~425,~~427~~436.1793 6,~~635~~622.4333 23,~~990~~011.2435 B-I-6 576434RE6 SUB 5.~~57433~~57499% ~~999~~997,~~361~~269.6359 4,~~642~~633.3014 2,~~092~~106.0481 A-LR 576434QR8 SEN 5.50000% 0.00 0.00 0.00 A-UR 576434QS6 SEN 5.50000% 0.00 0.0026 0.00 Totals ~~505~~496,~~354~~234,~~396~~897.5781 2,~~423~~378,~~832~~017.9776 98,~~119~~631,~~498~~715.7821

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 5756,~~356~~901,~~675~~628.2374 1717,~~025,626~~818.3920 0.00 2-A1 0.00 17,~~684~~054,~~468~~554.5026 ~~156~~718,~~737~~336.3658 0.00 3-A1 0.00 28,~~586~~401,~~130~~341.0773 ~~406~~291,~~571~~986.3632 0.00 4-A1 0.00 33,~~881~~744,~~254~~801.1048 ~~690~~277,~~814~~624.1050 0.00 5-A1 0.00 40,~~861~~353,~~307~~665.1230 ~~745~~694,~~209~~922.4080 0.00 6-A1 0.00 4948,~~726~~981,~~916~~872.1187 ~~875~~972,~~827~~958.8725 0.00 7-A1 0.00 5352,~~139~~463,~~531~~230.8935 1941,~~622,235~~999.4418 0.00 8-A1 0.00 22,~~696~~123,~~124~~319.1840 ~~372~~695,~~298~~742.9711 0.00 9-A1 0.00 9795,~~542~~436,~~104~~204.7348 2,~~924~~552,~~502~~775.0497 0.00 10-A1 0.00 21,~~086~~011,~~422~~387.0377 ~~329~~162,~~077~~856.0858 0.00 10-A2 0.00 ~~928~~925,~~671~~367.8121 147,~~492~~172.9640 0.00 11-A1 0.00 3937,~~922~~508,~~859~~330.5851 12,~~979~~614,~~576~~057.8153 0.00 15-PO 0.00 1,~~863~~844,~~243~~866.5982 18,~~673~~376.4278 0.00 30-PO 0.00 2,~~051~~009,~~994~~872.7312 7742,~~776~~122.3961 0.00 15-AX-1 0.00 0.00 1918,~~251~~994.0539 0.00 15-AX-2 0.00 0.00 2726,~~139~~422.3930 0.00 30-AX-1 0.00 0.00 25,~~845~~355.3068 0.00 30-AX-2 0.00 0.00 3331,~~162~~507.1097 0.00 B-1 0.00 6,~~191~~176,~~170~~417.4230 43,~~444~~491.0662 0.00 B-2 0.00 2,~~392~~386,~~423~~722.3538 16,~~787~~806.8725 0.00 B-3 0.00 1,~~266~~263,~~577~~558.0791 8,~~887~~897.7042 0.00 B-4 0.00 1,~~125~~123,~~846~~163.2847 7,~~900~~908.1882 0.00 B-5 0.00 ~~984~~981,~~131~~786.3725 6,~~905~~913.7530 0.00 B-6 0.00 ~~563~~562,~~732~~388.1076 3,~~955~~960.7609 0.00 B-I-1 0.00 8,~~404~~386,~~754~~998.6694 56,~~755~~802.5173 0.00 B-I-2 0.00 2,~~564~~559,~~997~~579.8508 17,~~320~~335.8830 0.00 B-I-3 0.00 1,~~851~~847,~~293~~382.60 12,~~501~~511.3979 0.00 B-I-4 0.00 1,~~139~~137,~~560~~153.9250 7,~~695~~701.2161 0.00 B-I-5 0.00 1,~~425~~422,~~436~~425.9358 9,~~625~~633.6768 0.00 B-I-6 0.00 ~~997~~995,~~269~~162.5978 6,~~734~~739.3495 0.00 A-LR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0026 0.00 Totals 0.00 ~~496~~487,~~234~~603,~~897~~182.8159 11,~~543~~009,~~331~~732.7597 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 63,374,000.00 5857,~~115~~356,~~951~~675.2223 6463,~~193~~896.6328 ~~695~~391,~~082~~150.3721 0.00 0.00 2-A1 20,000,000.00 17,~~752~~684,~~443~~468.6550 18,~~073~~132.9171 49611,~~901~~781.2453 0.00 0.00 3-A1 30,434,000.00 28,~~884~~586,~~385~~130.0007 116,~~960~~838.7463 ~~181~~67,~~294~~949.2071 0.00 0.00 4-A1 37,000,000.00 3433,~~428~~881,~~615~~254.6510 ~~134~~133,~~966~~986.4272 ~~412~~2,~~395~~465.1390 0.00 0.00 5-A1 44,310,000.00 4140,~~416~~861,~~690~~307.0412 ~~155~~156,~~721~~141.7275 ~~399~~351,~~661~~500.2007 0.00 0.00 6-A1 52,834,000.00 5049,~~371~~726,~~872~~916.9211 54,~~722~~360.7433 ~~590~~690,~~234~~682.0791 0.00 0.00 7-A1 60,363,000.00 5453,~~489~~139,~~320~~531.7689 5453,~~589~~644.8870 1622,~~295,198~~656.9885 0.00 0.00 8-A1 26,269,000.00 22,~~944~~696,~~142~~124.3918 20,~~212~~133.3823 ~~227~~552,~~805~~671.8355 0.00 0.00 9-A1 121,160,000.00 ~~100~~97,~~008~~542,~~260~~104.3473 ~~374~~369,~~120~~458.6612 21,~~092~~736,~~034~~442.9514 0.00 0.00 10-A1 22,706,000.00 21,~~326~~086,~~642~~422.9003 50,~~460~~281.7348 ~~189~~24,~~760~~752.1479 0.00 0.00 10-A2 1,000,000.00 ~~939~~928,~~251~~671.4381 2,~~222~~214.3546 81,~~357~~090.2714 0.00 0.00 11-A1 61,723,000.00 4139,~~693~~922,~~977~~859.7558 3938,~~874~~638.4790 12,~~731~~375,~~243~~890.7117 0.00 0.00 15-PO 2,158,195.30 1,~~881~~863,~~917~~243.0159 7,~~563~~558.9321 1110,~~109~~818.4956 0.00 0.00 30-PO 2,316,433.61 2,~~129~~051,~~771~~994.1373 2,~~497~~395.9279 7539,~~278~~726.4782 0.00 0.00 15-AX-1 0.00 0.00 0.00 0.00 0.00 0.00 15-AX-2 0.00 0.00 0.00 0.00 0.00 0.00 30-AX-1 0.00 0.00 0.00 0.00 0.00 0.00 30-AX-2 0.00 0.00 0.00 0.00 0.00 0.00 B-1 6,291,000.00 6,~~205~~191,~~799~~170.1142 14,~~628~~753.6912 0.00 0.00 0.00 B-2 2,431,000.00 2,~~398~~392,~~076~~423.2435 5,~~652~~700.8997 0.00 0.00 0.00 B-3 1,287,000.00 1,~~269~~266,~~569~~577.7807 23,~~992~~018.7116 0.00 0.00 0.00 B-4 1,144,000.00 1,~~128~~125,~~506~~846.4728 2,~~660~~682.1981 0.00 0.00 0.00 B-5 1,000,000.00 ~~986~~984,~~456~~131.7037 2,~~325~~345.3411 0.00 0.00 0.00 B-6 572,822.00 ~~565~~563,~~064~~732.10 1,~~332~~343.0033 0.00 0.00 0.00 B-I-1 8,526,000.00 8,~~422~~404,~~385~~754.9166 17,~~631~~755.2572 0.00 0.00 0.00 B-I-2 2,602,000.00 2,~~570~~564,~~378~~997.6285 5,~~380~~418.7877 0.00 0.00 0.00 B-I-3 1,878,000.00 1,~~855~~851,~~177~~293.1960 3,~~883~~911.5901 0.00 0.00 0.00 B-I-4 1,156,000.00 1,~~141~~139,~~951~~560.4692 2,~~390~~407.5441 0.00 0.00 0.00 B-I-5 1,446,000.00 1,~~428~~425,~~427~~436.1793 23,~~990~~011.2435 0.00 0.00 0.00 B-I-6 1,011,656.00 ~~999~~997,~~361~~269.6359 2,~~092~~106.0481 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 574,993,206.91 ~~505~~496,~~354~~234,~~396~~897.5781 1,~~160~~152,~~141~~135.7488 7,~~959~~479,~~357~~579.0535 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 1-A1 ~~759~~455,~~276~~046.0049 5756,~~356~~901,~~675~~628.2374 0.~~90505058~~89787024 ~~759~~455,~~276~~046.0049 2-A1 67629,~~975~~914.1524 17,~~684~~054,~~468~~554.5026 0.~~88422342~~85272771 67629,~~975~~914.1524 3-A1 ~~298~~184,~~254~~788.9334 28,~~586~~401,~~130~~341.0773 0.~~93928271~~93321094 ~~298~~184,~~254~~788.9334 4-A1 ~~547~~136,~~361~~452.5562 33,~~881~~744,~~254~~801.1048 0.~~91570957~~91202166 ~~547~~136,~~361~~452.5562 5-A1 ~~555~~507,~~382~~641.9282 40,~~861~~353,~~307~~665.1230 0.~~92216897~~91071237 ~~555~~507,~~382~~641.9282 6-A1 ~~644~~745,~~956~~043.8123 4948,~~726~~981,~~916~~872.1187 0.~~94119158~~92709000 ~~644~~745,~~956~~043.8123 7-A1 1676,~~349,788~~301.8654 5352,~~139~~463,~~531~~230.8935 0.~~88033285~~86912894 1676,~~349,788~~301.8654 8-A1 ~~248~~572,~~018~~804.2178 22,~~696~~123,~~124~~319.1840 0.~~86398889~~84218354 ~~248~~572,~~018~~804.2178 9-A1 2,~~466~~105,~~155~~900.6125 9795,~~542~~436,~~104~~204.7348 0.~~80506854~~78768739 2,~~466~~105,~~155~~900.6125 10-A1 ~~240~~75,~~220~~034.8727 21,~~086~~011,~~422~~387.0377 0.~~92867181~~92536721 ~~240~~75,~~220~~034.8727 10-A2 103,~~579~~304.6260 ~~928~~925,~~671~~367.8121 0.~~92867181~~92536721 103,~~579~~304.6260 11-A1 12,~~771~~414,~~118~~529.1807 3937,~~922~~508,~~859~~330.5851 0.~~64680686~~60768807 12,~~771~~414,~~118~~529.1807 15-PO 18,~~673~~376.4278 1,~~863~~844,~~243~~866.5982 0.~~86333410~~85481922 18,~~673~~376.4278 30-PO 7742,~~776~~122.3961 2,~~051~~009,~~994~~872.7312 0.~~88584224~~86765799 7742,~~776~~122.3961 15-AX-1 0.00 0.00 0.00000000 0.00 15-AX-2 0.00 0.00 0.00000000 0.00 30-AX-1 0.00 0.00 0.00000000 0.00 30-AX-2 0.00 0.00 0.00000000 0.00 B-1 14,~~628~~753.6912 6,~~191~~176,~~170~~417.4230 0.~~98413137~~98178625 14,~~628~~753.6912 B-2 5,~~652~~700.8997 2,~~392~~386,~~423~~722.3538 0.~~98413137~~98178625 5,~~652~~700.8997 B-3 23,~~992~~018.7116 1,~~266~~263,~~577~~558.0791 0.~~98413137~~98178625 23,~~992~~018.7116 B-4 2,~~660~~682.1981 1,~~125~~123,~~846~~163.2847 0.~~98413136~~98178625 2,~~660~~682.1981 B-5 2,~~325~~345.3411 ~~984~~981,~~131~~786.3725 0.~~98413137~~98178625 2,~~325~~345.3411 B-6 1,~~332~~343.0033 ~~563~~562,~~732~~388.1076 0.~~98413137~~98178624 1,~~332~~343.0033 B-I-1 17,~~631~~755.2572 8,~~404~~386,~~754~~998.6694 0.~~98577934~~98369680 17,~~631~~755.2572 B-I-2 5,~~380~~418.7877 2,~~564~~559,~~997~~579.8508 0.~~98577934~~98369680 5,~~380~~418.7877 B-I-3 3,~~883~~911.5901 1,~~851~~847,~~293~~382.60 0.~~98577934~~98369681 3,~~883~~911.5901 B-I-4 2,~~390~~407.5441 1,~~139~~137,~~560~~153.9250 0.~~98577934~~98369680 2,~~390~~407.5441 B-I-5 23,~~990~~011.2435 1,~~425~~422,~~436~~425.9358 0.~~98577934~~98369680 23,~~990~~011.2435 B-I-6 2,~~092~~106.0481 ~~997~~995,~~269~~162.5978 0.~~98577935~~98369681 2,~~092~~106.0481 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 Totals 98,~~119~~631,~~498~~715.7821 ~~496~~487,~~234~~603,~~897~~182.8159 0.~~86302741~~84801555 98,~~119~~631,~~498~~715.7821

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 63,374,000.00 ~~917~~905.~~03145170~~05057642 1.~~01293322~~00824123 106.~~96794222~~17209281 0.00000000 2-A1 20,000,000.00 ~~887~~884.~~62218250~~22342500 0.~~90369550~~90663550 230.~~49506200~~58907650 0.00000000 3-A1 30,434,000.00 ~~949~~939.~~08276927~~28271243 3.~~84309457~~83908228 52.~~95696261~~23269074 0.00000000 4-A1 37,000,000.00 ~~930~~915.~~50312568~~70957027 3.~~64774108~~62126270 110.~~14581432~~06664595 0.00000000 5-A1 44,310,000.00 ~~934~~922.~~70300248~~16897134 3.~~51436967~~52384902 97.~~01966148~~93274814 0.00000000 6-A1 52,834,000.00 ~~953~~941.~~39881364~~19158326 1.~~03574857~~02888916 1113.~~17148181~~07269769 0.00000000 7-A1 60,363,000.00 ~~902~~880.~~69404702~~33285108 0.~~90435996~~88870169 2110.~~45683581~~31520716 0.00000000 8-A1 26,269,000.00 ~~873~~863.~~43037002~~98889109 0.~~76943850~~76642544 821.~~67204043~~03892611 0.00000000 9-A1 121,160,000.00 ~~825~~805.~~42307973~~06854350 3.~~08782321~~04934071 1714.~~26671302~~33181033 0.00000000 10-A1 22,706,000.00 ~~939~~928.~~25142694~~67180613 2.~~22235224~~21445785 81.~~35726856~~09014313 0.00000000 10-A2 1,000,000.00 ~~939~~928.~~25143000~~67181000 2.~~22235000~~21446000 81.~~35727000~~09014000 0.00000000 11-A1 61,723,000.00 ~~675~~646.~~50147838~~80685612 0.~~64602288~~62600489 2838.~~04859955~~49278502 0.00000000 15-PO 2,158,195.30 ~~871~~863.~~98642773~~33409678 3.~~50474769~~50209733 5.~~14758326~~01278082 0.00000000 30-PO 2,316,433.61 ~~919~~885.~~41816109~~84223659 1.~~07834733~~03425800 3217.~~49757285~~14999292 0.00000000 15-AX-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 6,291,000.00 ~~986~~984.~~45670164~~13136544 2.~~32533619~~34511524 0.00000000 0.00000000 B-2 2,431,000.00 ~~986~~984.~~45670095~~13136569 2.~~32533525~~34511312 0.00000000 0.00000000 B-3 1,287,000.00 ~~986~~984.~~45670552~~13136752 2.~~32533800~~34511267 0.00000000 0.00000000 B-4 1,144,000.00 ~~986~~984.~~45670455~~13136364 2.~~32534091~~34511364 0.00000000 0.00000000 B-5 1,000,000.00 ~~986~~984.~~45670000~~13137000 2.~~32534000~~34511000 0.00000000 0.00000000 B-6 572,822.00 ~~986~~984.~~45670034~~13137065 2.~~32532968~~34510895 0.00000000 0.00000000 B-I-1 8,526,000.00 ~~987~~985.~~84728008~~77934084 2.~~06793924~~08253812 0.00000000 0.00000000 B-I-2 2,602,000.00 ~~987~~985.~~84727902~~77934281 2.~~06794005~~08254035 0.00000000 0.00000000 B-I-3 1,878,000.00 ~~987~~985.~~84727902~~77933972 2.~~06793930~~08253994 0.00000000 0.00000000 B-I-4 1,156,000.00 ~~987~~985.~~84728374~~77934256 2.~~06794118~~08253460 0.00000000 0.00000000 B-I-5 1,446,000.00 ~~987~~985.~~84728216~~77934302 2.~~06793914~~08253804 0.00000000 0.00000000 B-I-6 1,011,656.00 ~~987~~985.~~84728208~~77934594 2.~~06793614~~08253596 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 (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-A1 0.00000000 117.~~98087544~~18033405 ~~905~~897.~~05057642~~87024237 0.~~90505058~~89787024 117.~~98087544~~18033405 2-A1 0.00000000 331.~~39875750~~49571200 ~~884~~852.~~22342500~~72771300 0.~~88422342~~85272771 331.~~39875750~~49571200 3-A1 0.00000000 96.~~80005684~~07177302 ~~939~~933.~~28271243~~21093941 0.~~93928271~~93321094 96.~~80005684~~07177302 4-A1 0.00000000 143.~~79355541~~68790865 ~~915~~912.~~70957027~~02166162 0.~~91570957~~91202166 143.~~79355541~~68790865 5-A1 0.00000000 1211.~~53403114~~45659716 ~~922~~910.~~16897134~~71237418 0.~~92216897~~91071237 1211.~~53403114~~45659716 6-A1 0.00000000 1214.~~20723038~~10158667 ~~941~~927.~~19158326~~08999640 0.~~94119158~~92709000 1214.~~20723038~~10158667 7-A1 0.00000000 2211.~~36119577~~20390869 ~~880~~869.~~33285108~~12894240 0.~~88033285~~86912894 2211.~~36119577~~20390869 8-A1 0.00000000 921.~~44147893~~80535156 ~~863~~842.~~98889109~~18353953 0.~~86398889~~84218354 921.~~44147893~~80535156 9-A1 0.00000000 2017.~~35453623~~38115096 ~~805~~787.~~06854350~~68739254 0.~~80506854~~78768739 2017.~~35453623~~38115096 10-A1 0.00000000 103.~~57962081~~30460099 ~~928~~925.~~67180613~~36720558 0.~~92867181~~92536721 103.~~57962081~~30460099 10-A2 0.00000000 103.~~57962000~~30460000 ~~928~~925.~~67181000~~36721000 0.~~92867181~~92536721 103.~~57962000~~30460000 11-A1 0.00000000 2839.~~69462243~~11878992 ~~646~~607.~~80685612~~68806620 0.~~64680686~~60768807 2839.~~69462243~~11878992 15-PO 0.00000000 8.~~65233095~~51488278 ~~863~~854.~~33409678~~81921863 0.~~86333410~~85481922 8.~~65233095~~51488278 30-PO 0.00000000 3318.~~57592018~~18425092 ~~885~~867.~~84223659~~65798567 0.~~88584224~~86765799 3318.~~57592018~~18425092 15-AX-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~32533619~~34511524 ~~984~~981.~~13136544~~78625020 0.~~98413137~~98178625 2.~~32533619~~34511524 B-2 0.00000000 2.~~32533525~~34511312 ~~984~~981.~~13136569~~78625257 0.~~98413137~~98178625 2.~~32533525~~34511312 B-3 0.00000000 2.~~32533800~~34511267 ~~984~~981.~~13136752~~78625486 0.~~98413137~~98178625 2.~~32533800~~34511267 B-4 0.00000000 2.~~32534091~~34511364 ~~984~~981.~~13136364~~78625000 0.~~98413136~~98178625 2.~~32534091~~34511364 B-5 0.00000000 2.~~32534000~~34511000 ~~984~~981.~~13137000~~78625000 0.~~98413137~~98178625 2.~~32534000~~34511000 B-6 0.00000000 2.~~32532968~~34510895 ~~984~~981.~~13137065~~78624424 0.~~98413137~~98178624 2.~~32532968~~34510895 B-I-1 0.00000000 2.~~06793924~~08253812 ~~985~~983.~~77934084~~69680272 0.~~98577934~~98369680 2.~~06793924~~08253812 B-I-2 0.00000000 2.~~06794005~~08254035 ~~985~~983.~~77934281~~69680246 0.~~98577934~~98369680 2.~~06794005~~08254035 B-I-3 0.00000000 2.~~06793930~~08253994 ~~985~~983.~~77933972~~69680511 0.~~98577934~~98369681 2.~~06793930~~08253994 B-I-4 0.00000000 2.~~06794118~~08253460 ~~985~~983.~~77934256~~69679931 0.~~98577934~~98369680 2.~~06794118~~08253460 B-I-5 0.00000000 2.~~06793914~~08253804 ~~985~~983.~~77934302~~69680498 0.~~98577934~~98369680 2.~~06793914~~08253804 B-I-6 0.00000000 2.~~06793614~~08253596 ~~985~~983.~~77934594~~69680998 0.~~98577935~~98369681 2.~~06793614~~08253596 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 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 1-A1 63,374,000.00 5.50000% 5857,~~115~~356,~~951~~675.2223 ~~266~~262,~~364~~884.7876 0.00 0.00 2-A1 20,000,000.00 6.00000% 17,~~752~~684,~~443~~468.6550 88,~~762~~422.2234 0.00 0.00 3-A1 30,434,000.00 4.50000% 28,~~884~~586,~~385~~130.0007 ~~108~~107,~~316~~197.4499 0.00 0.00 4-A1 37,000,000.00 5.00000% 3433,~~428~~881,~~615~~254.6510 ~~143~~141,~~452~~171.5789 0.00 0.00 5-A1 44,310,000.00 5.50000% 4140,~~416~~861,~~690~~307.0412 ~~189~~187,~~826~~280.5099 0.00 0.00 6-A1 52,834,000.00 5.50000% 5049,~~371~~726,~~872~~916.9211 ~~230~~227,~~871~~915.0803 0.00 0.00 7-A1 60,363,000.00 6.00000% 5453,~~489~~139,~~320~~531.7689 ~~272~~265,~~446~~697.6066 0.00 0.00 8-A1 26,269,000.00 6.50000% 22,~~944~~696,~~142~~124.3918 ~~124~~122,~~280~~937.7734 0.00 0.00 9-A1 121,160,000.00 5.50000% ~~100~~97,~~008~~542,~~260~~104.3473 ~~458~~447,~~371~~067.1998 0.00 0.00 10-A1 22,706,000.00 5.00000% 21,~~326~~086,~~642~~422.9003 8887,~~861~~860.0109 0.00 0.00 10-A2 1,000,000.00 5.00000% ~~939~~928,~~251~~671.4381 3,~~913~~869.5547 0.00 0.00 11-A1 61,723,000.00 6.00000% 4139,~~693~~922,~~977~~859.7558 ~~208~~199,~~469~~614.8930 0.00 0.00 15-PO 2,158,195.30 0.00000% 1,~~881~~863,~~917~~243.0159 0.00 0.00 0.00 30-PO 2,316,433.61 0.00000% 2,~~129~~051,~~771~~994.1373 0.00 0.00 0.00 15-AX-1 0.00 5.00000% 4,~~620~~558,~~251~~654.9509 1918,~~251~~994.0539 0.00 0.00 15-AX-2 0.00 5.50000% 5,~~921~~767,~~641~~346.7725 2726,~~140~~433.8667 0.00 0.00 30-AX-1 0.00 6.00000% 5,~~169~~071,~~162~~942.9113 25,~~845~~359.8171 0.00 0.00 30-AX-2 0.00 6.50000% 65,~~122~~819,~~563~~359.8031 3331,~~163~~521.8953 0.00 0.00 B-1 6,291,000.00 5.~~57227~~57244% 6,~~205~~191,~~799~~170.1142 28,~~817~~749.0293 0.00 0.00 B-2 2,431,000.00 5.~~57227~~57244% 2,~~398~~392,~~076~~423.2435 11,~~135~~109.6269 0.00 0.00 B-3 1,287,000.00 5.~~57227~~57244% 1,~~269~~266,~~569~~577.7807 5,~~895~~881.3360 0.00 0.00 B-4 1,144,000.00 5.~~57227~~57244% 1,~~128~~125,~~506~~846.4728 5,~~240~~228.2909 0.00 0.00 B-5 1,000,000.00 5.~~57227~~57244% ~~986~~984,~~456~~131.7037 4,~~580~~570.6701 0.00 0.00 B-6 572,822.00 5.~~57227~~57244% ~~565~~563,~~064~~732.10 2,~~623~~617.9180 0.00 0.00 B-I-1 8,526,000.00 5.~~57433~~57499% 8,~~422~~404,~~385~~754.9166 39,~~124~~047.2601 0.00 0.00 B-I-2 2,602,000.00 5.~~57433~~57499% 2,~~570~~564,~~378~~997.6285 11,~~940~~916.1153 0.00 0.00 B-I-3 1,878,000.00 5.~~57433~~57499% 1,~~855~~851,~~177~~293.1960 8,~~617~~600.8079 0.00 0.00 B-I-4 1,156,000.00 5.~~57433~~57499% 1,~~141~~139,~~951~~560.4692 5,~~304~~294.6720 0.00 0.00 B-I-5 1,446,000.00 5.~~57433~~57499% 1,~~428~~425,~~427~~436.1793 6,~~635~~622.4333 0.00 0.00 B-I-6 1,011,656.00 5.~~57433~~57499% ~~999~~997,~~361~~269.6359 4,~~642~~633.3114 0.00 0.00 A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 A-UR 50.00 5.50000% 0.00 0.00 0.00 0.00 Totals 574,993,206.91 2,~~423~~378,~~895~~500.6326 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-A1 14113.3905 0.00 ~~266~~262,~~350~~771.3971 0.00 5756,~~356~~901,~~675~~628.2374 2-A1 0.01 0.00 88,~~762~~422.2134 0.00 17,~~684~~054,~~468~~554.5026 3-A1 0.01 0.00 ~~108~~107,~~316~~197.4398 0.00 28,~~586~~401,~~130~~341.0773 4-A1 0.01 0.00 ~~143~~141,~~452~~171.5588 0.00 33,~~881~~744,~~254~~801.1048 5-A1 0.0201 0.00 ~~189~~187,~~826~~280.4898 0.00 40,~~861~~353,~~307~~665.1230 6-A1 0.02 0.00 ~~230~~227,~~871~~915.0602 0.00 4948,~~726~~981,~~916~~872.1187 7-A1 0.02 0.00 ~~272~~265,~~446~~697.5864 0.00 5352,~~139~~463,~~531~~230.8935 8-A1 0.01 0.00 ~~124~~122,~~280~~937.7633 0.00 22,~~696~~123,~~124~~319.1840 9-A1 24192.7626 0.00 ~~458~~446,~~346~~875.4372 0.00 9795,~~542~~436,~~104~~204.7348 10-A1 437.8078 0.00 8887,~~856~~822.2131 0.00 21,~~086~~011,~~422~~387.0377 10-A2 01.2166 0.00 3,~~913~~867.3480 0.00 ~~928~~925,~~671~~367.8121 11-A1 1185.2684 0.00 ~~208~~199,~~458~~528.6346 0.00 3937,~~922~~508,~~859~~330.5851 15-PO 0.00 0.00 0.00 0.00 1,~~863~~844,~~243~~866.5982 30-PO 0.00 0.00 0.00 0.00 2,~~051~~009,~~994~~872.7312 15-AX-1 0.00 0.00 1918,~~251~~994.0539 0.00 4,~~558~~500,~~654~~982.0902 15-AX-2 111.4737 0.00 2726,~~139~~422.3930 0.00 5,~~767~~544,~~346~~452.2504 30-AX-1 04.5203 0.00 25,~~845~~355.3068 0.00 5,~~071~~016,~~942~~688.1361 30-AX-2 113.7956 0.00 3331,~~162~~507.1097 0.00 5,~~819~~513,~~359~~722.3151 B-1 111.6543 0.00 28,~~815~~738.3750 0.00 6,~~191~~176,~~170~~417.4230 B-2 04.6442 0.00 11,~~134~~105.9828 0.00 2,~~392~~386,~~423~~722.3538 B-3 02.34 0.00 5,~~894~~879.9926 0.00 1,~~266~~263,~~577~~558.0791 B-4 02.3008 0.00 5,~~239~~226.9901 0.00 1,~~125~~123,~~846~~163.2847 B-5 01.2682 0.00 4,~~580~~568.4119 0.00 ~~984~~981,~~131~~786.3725 B-6 01.1504 0.00 2,~~623~~616.76 0.00 ~~563~~562,~~732~~388.1076 B-I-1 0.00 0.00 39,~~124~~047.2601 0.00 8,~~404~~386,~~754~~998.6694 B-I-2 0.00 0.00 11,~~940~~916.1053 0.00 2,~~564~~559,~~997~~579.8508 B-I-3 0.00 0.00 8,~~617~~600.8078 0.00 1,~~851~~847,~~293~~382.60 B-I-4 0.00 0.00 5,~~304~~294.6720 0.00 1,~~139~~137,~~560~~153.9250 B-I-5 0.00 0.00 6,~~635~~622.4333 0.00 1,~~425~~422,~~436~~425.9358 B-I-6 0.00 0.00 4,~~642~~633.3014 0.00 ~~997~~995,~~269~~162.5978 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0026 0.00 0.00 Totals 62482.6477 0.00 2,~~423~~378,~~832~~017.9776 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-A1 63,374,000.00 5.50000% ~~917~~905.~~03145170~~05057642 4.~~20306088~~14814845 0.00000000 0.00000000 2-A1 20,000,000.00 6.00000% ~~887~~884.~~62218250~~22342500 4.~~43811100~~42111700 0.00000000 0.00000000 3-A1 30,434,000.00 4.50000% ~~949~~939.~~08276927~~28271243 3.~~55906026~~52231025 0.00000000 0.00000000 4-A1 37,000,000.00 5.00000% ~~930~~915.~~50312568~~70957027 3.~~87709649~~81545649 0.00000000 0.00000000 5-A1 44,310,000.00 5.50000% ~~934~~922.~~70300248~~16897134 4.~~28405552~~22660776 0.00000000 0.00000000 6-A1 52,834,000.00 5.50000% ~~953~~941.~~39881364~~19158326 4.~~36974448~~31379472 0.00000000 0.00000000 7-A1 60,363,000.00 6.00000% ~~902~~880.~~69404702~~33285108 4.~~51347017~~40166426 0.00000000 0.00000000 8-A1 26,269,000.00 6.50000% ~~873~~863.~~43037002~~98889109 4.~~73108112~~67993985 0.00000000 0.00000000 9-A1 121,160,000.00 5.50000% ~~825~~805.~~42307973~~06854350 3.~~78318909~~68989749 0.00000000 0.00000000 10-A1 22,706,000.00 5.00000% ~~939~~928.~~25142694~~67180613 3.~~91354752~~86946578 0.00000000 0.00000000 10-A2 1,000,000.00 5.00000% ~~939~~928.~~25143000~~67181000 3.~~91355000~~86947000 0.00000000 0.00000000 11-A1 61,723,000.00 6.00000% ~~675~~646.~~50147838~~80685612 3.~~37750741~~23403431 0.00000000 0.00000000 15-PO 2,158,195.30 0.00000% ~~871~~863.~~98642773~~33409678 0.00000000 0.00000000 0.00000000 30-PO 2,316,433.61 0.00000% ~~919~~885.~~41816109~~84223659 0.00000000 0.00000000 0.00000000 15-AX-1 0.00 5.00000% ~~946~~934.~~99988871~~37435071 3.~~94583291~~89322604 0.00000000 0.00000000 15-AX-2 0.00 5.50000% ~~792~~771.~~17194863~~53095286 3.~~63078835~~53618349 0.00000000 0.00000000 30-AX-1 0.00 6.00000% ~~916~~899.~~77529302~~53273158 4.~~58387566~~49766354 0.00000000 0.00000000 30-AX-2 0.00 6.50000% ~~709~~673.~~03111271~~91813978 3.~~84058551~~65038997 0.00000000 0.00000000 B-1 6,291,000.00 5.~~57227~~57244% ~~986~~984.~~45670164~~13136544 4.~~58067398~~57000954 0.00000000 0.00000000 B-2 2,431,000.00 5.~~57227~~57244% ~~986~~984.~~45670095~~13136569 4.~~58067462~~57000823 0.00000000 0.00000000 B-3 1,287,000.00 5.~~57227~~57244% ~~986~~984.~~45670552~~13136752 4.~~58067599~~57000777 0.00000000 0.00000000 B-4 1,144,000.00 5.~~57227~~57244% ~~986~~984.~~45670455~~13136364 4.~~58067308~~57000874 0.00000000 0.00000000 B-5 1,000,000.00 5.~~57227~~57244% ~~986~~984.~~45670000~~13137000 4.~~58067000~~57001000 0.00000000 0.00000000 B-6 572,822.00 5.~~57227~~57244% ~~986~~984.~~45670034~~13137065 4.~~58067253~~57000604 0.00000000 0.00000000 B-I-1 8,526,000.00 5.~~57433~~57499% ~~987~~985.~~84728008~~77934084 4.~~58881773~~57975721 0.00000000 0.00000000 B-I-2 2,602,000.00 5.~~57433~~57499% ~~987~~985.~~84727902~~77934281 4.~~58882014~~57975788 0.00000000 0.00000000 B-I-3 1,878,000.00 5.~~57433~~57499% ~~987~~985.~~84727902~~77933972 4.~~58881789~~57976038 0.00000000 0.00000000 B-I-4 1,156,000.00 5.~~57433~~57499% ~~987~~985.~~84728374~~77934256 4.~~58881488~~57975779 0.00000000 0.00000000 B-I-5 1,446,000.00 5.~~57433~~57499% ~~987~~985.~~84728216~~77934302 4.~~58881743~~57975795 0.00000000 0.00000000 B-I-6 1,011,656.00 5.~~57433~~57499% ~~987~~985.~~84728208~~77934594 4.~~58882268~~57975834 0.00000000 0.00000000 A-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 5.50000% 0.00000000 0.00000000 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-A1 0.~~00022706~~00178385 0.00000000 4.~~20283381~~14636460 0.00000000 ~~905~~897.~~05057642~~87024237 2-A1 0.00000050 0.00000000 4.~~43811050~~42111700 0.00000000 ~~884~~852.~~22342500~~72771300 3-A1 0.00000033 0.00000000 3.~~55905993~~52230992 0.00000000 ~~939~~933.~~28271243~~21093941 4-A1 0.00000027 0.00000000 3.~~87709595~~81545622 0.00000000 ~~915~~912.~~70957027~~02166162 5-A1 0.~~00000045~~00000023 0.00000000 4.~~28405507~~22660754 0.00000000 ~~922~~910.~~16897134~~71237418 6-A1 0.00000038 0.00000000 4.~~36974410~~31379453 0.00000000 ~~941~~927.~~19158326~~08999640 7-A1 0.00000033 0.00000000 4.~~51346984~~40166393 0.00000000 ~~880~~869.~~33285108~~12894240 8-A1 0.00000038 0.00000000 4.~~73108074~~67993947 0.00000000 ~~863~~842.~~98889109~~18353953 9-A1 0.~~00020436~~00158683 0.00000000 3.~~78298473~~68831066 0.00000000 ~~805~~787.~~06854350~~68739254 10-A1 0.~~00021140~~00166388 0.00000000 3.~~91333612~~86780190 0.00000000 ~~928~~925.~~67180613~~36720558 10-A2 0.~~00021000~~00166000 0.00000000 3.~~91334000~~86780000 0.00000000 ~~928~~925.~~67181000~~36721000 11-A1 0.~~00018243~~00139073 0.00000000 3.~~37732498~~23264359 0.00000000 ~~646~~607.~~80685612~~68806620 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~863~~854.~~33409678~~81921863 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~885~~867.~~84223659~~65798567 15-AX-1 0.00000000 0.00000000 3.~~94583291~~89322604 0.00000000 ~~934~~922.~~37435071~~55347071 15-AX-2 0.~~00019665~~00152103 0.00000000 3.~~63059170~~53466246 0.00000000 ~~771~~741.~~53095286~~71311728 30-AX-1 0.~~00009222~~00071474 0.00000000 4.~~58378521~~49694880 0.00000000 ~~899~~889.~~53273158~~73326058 30-AX-2 0.~~00020729~~00157033 0.00000000 3.~~84037822~~64881964 0.00000000 ~~673~~638.~~91813978~~52349018 B-1 0.~~00026228~~00181688 0.00000000 4.~~58041170~~56819266 0.00000000 ~~984~~981.~~13136544~~78625020 B-2 0.~~00026327~~00181818 0.00000000 4.~~58041135~~56819416 0.00000000 ~~984~~981.~~13136569~~78625257 B-3 0.~~00026418~~00181818 0.00000000 4.~~58041181~~56818959 0.00000000 ~~984~~981.~~13136752~~78625486 B-4 0.~~00026224~~00181818 0.00000000 4.~~58041084~~56819056 0.00000000 ~~984~~981.~~13136364~~78625000 B-5 0.~~00026000~~00182000 0.00000000 4.~~58041000~~56819000 0.00000000 ~~984~~981.~~13137000~~78625000 B-6 0.~~00026186~~00181557 0.00000000 4.~~58041067~~56819047 0.00000000 ~~984~~981.~~13137065~~78624424 B-I-1 0.00000000 0.00000000 4.~~58881773~~57975721 0.00000000 ~~985~~983.~~77934084~~69680272 B-I-2 0.00000000 0.00000000 4.~~58881630~~57975788 0.00000000 ~~985~~983.~~77934281~~69680246 B-I-3 0.00000000 0.00000000 4.~~58881789~~57975506 0.00000000 ~~985~~983.~~77933972~~69680511 B-I-4 0.00000000 0.00000000 4.~~58881488~~57975779 0.00000000 ~~985~~983.~~77934256~~69679931 B-I-5 0.00000000 0.00000000 4.~~58881743~~57975795 0.00000000 ~~985~~983.~~77934302~~69680498 B-I-6 0.00000000 0.00000000 4.~~58881280~~57975834 0.00000000 ~~985~~983.~~77934594~~69680998 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 05.~~00000000~~20000000 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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-PO-1 0.00000% 0.00 0.00 24,~~767~~631.4450 24,~~631~~492.5025 90.~~52214093~~01038938% 15-PO-2 0.00000% 0.00 0.00 ~~267,457.06~~ 263,569.83 91262,477.~~17698399~~08 90.79896785% 15-PO-3 0.00000% 0.00 0.00 1,~~589~~575,~~692~~042.5126 1,~~575~~557,~~042~~897.2648 8584.~~51136435~~58054899% 30-PO-1 0.00000% 0.00 0.00 416,~~908~~329.2106 ~~416~~415,~~329~~716.0664 94.~~77551336~~63609859% 30-PO-2 0.00000% 0.00 0.00 ~~444,769.64~~ 369,063.99 82347,641.~~13546289~~14 77.36779184% 30-PO-3 0.00000% 0.00 0.00 282,~~375~~030.6740 ~~282~~279,~~030~~273.4058 85.~~84542112~~00629039% 30-PO-4 0.00000% 0.00 0.00 ~~94,035.69~~ 93,956.72 8788,934.~~92473171~~85 83.22526399% 30-PO-5 0.00000% 0.00 0.00 10,~~940~~911.7464 10,~~911~~882.6442 9897.~~18886322~~92592579% 30-PO-6 0.00000% 0.00 0.00 ~~880,741.17~~ 879,702.92 89867,423.~~64553578~~50 88.39420972% 15-AX-1-3 5.00000% 1,~~978~~959,~~566~~732.7006 1,~~959~~947,~~732~~961.0680 0.00 0.00 9594.~~30152216~~72913591% 15-AX-1-4 5.00000% 1,~~344~~328,~~417~~785.8936 1,~~328~~323,~~785~~467.3660 0.00 0.00 91.~~74643486~~37926832% 15-AX-1-5 5.00000% 1,~~297~~270,~~267~~136.3767 1,~~270~~229,~~136~~552.6762 0.00 0.00 9289.~~43020109~~47682451% 30-AX-1-1 6.00000% 1,~~909~~874,~~976~~236.2009 1,~~874~~855,~~236~~148.0986 0.00 0.00 9089.~~04086197~~12388537% 30-AX-1-2 6.00000% ~~385,276.21~~ 384,892.78 369,970.18 0.00 0.00 8783.~~17080344~~79112188% 30-AX-1-6 6.00000% 1,~~257~~243,~~345~~965.2242 1,~~243~~231,~~965~~282.4259 0.00 0.00 9392.~~74829996~~79249064% 30-AX-1-7 6.00000% ~~828~~796,~~243~~894.8288 796,~~894~~062.8879 0.00 0.00 85.~~78360506~~69403279% 30-AX-1-8 6.00000% ~~788,321.47~~ 771,952.95 764,224.19 0.00 0.00 8988.~~81830581~~91904876% 30-AX-2-10 6.50000% 2,~~179~~151,~~885~~993.4431 2,~~151~~143,~~993~~076.31 0.00 0.00 92.~~78898669~~40450622% 30-AX-2-11 6.50000% 3,~~942~~667,~~678~~366.3500 3,~~667~~370,~~366~~646.0021 0.00 0.00 5853.~~06580084~~36780445%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 11,~~582~~045,~~887~~722.2408 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 6668,~~573~~226.3718 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 11,~~649~~113,~~460~~948.6126 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~106~~104,~~128~~215.8629 Payment of Interest and Principal 11,~~543~~009,~~331~~732.7597 Total Withdrawals (Pool Distribution Amount) 11,~~649~~113,~~460~~948.6126 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 62482.6477 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 62482.6477

SERVICING FEES Gross Servicing Fee ~~105~~103,~~282~~382.1722 LPMI Fees ~~481~~480.4881 Master Servicing Fee 6463.1699 WMMSC Master Servicing Fee ~~301~~288.0527 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~106~~104,~~128~~215.8629

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 2 0 0 2 292,~~946~~408.9278 0.00 0.00 292,~~946~~408.9278 30 Days 46 0 0 0 46 76,~~593~~634,~~366~~307.2612 0.00 0.00 0.00 76,~~593~~634,~~366~~307.2612 60 Days 7 0 0 0 7 ~~881~~1,~~357~~449,783.4154 0.00 0.00 0.00 ~~881~~1,~~357~~449,783.4154 90 Days 2 0 01 0 23 ~~431~~111,~~923~~239.5226 0.00 0187,842.0078 0.00 ~~431~~299,~~923~~082.5204 120 Days 02 0 01 0 03 0309,173.0010 0.00 0361,072.0066 0.00 0670,245.0076 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 1 0 1 0 2 429,210.00 0.00 56,733.24 0.00 485,943.24 Totals 5658 2 13 0 5963 98,~~335~~933,~~857~~713.1902 292,~~946~~408.9278 56605,~~733~~648.2468 0.00 9,~~685~~831,~~537~~770.3548 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.~~060606~~061331% 0.000000% 0.000000% 0.~~060606~~061331% 0.~~058926~~059855% 0.000000% 0.000000% 0.~~058926~~059855% 30 Days 1.~~393939~~410610% 0.000000% 0.000000% 0.000000% 1.~~393939~~410610% 1.~~527400~~358029% 0.000000% 0.000000% 0.000000% 1.~~527400~~358029% 60 Days 0.~~212121~~214658% 0.000000% 0.000000% 0.000000% 0.~~212121~~214658% 0.~~177284~~296768% 0.000000% 0.000000% 0.000000% 0.~~177284~~296768% 90 Days 0.~~060606~~061331% 0.000000% 0.~~000000~~030665% 0.000000% 0.~~060606~~091996% 0.~~086881~~022770% 0.000000% 0.~~000000~~038451% 0.000000% 0.~~086881~~061221% 120 Days 0.~~000000~~061331% 0.000000% 0.~~000000~~030665% 0.000000% 0.~~000000~~091996% 0.~~000000~~063287% 0.000000% 0.~~000000~~073911% 0.000000% 0.~~000000~~137198% 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.~~030303~~030665% 0.000000% 0.~~030303~~030665% 0.000000% 0.~~060606~~061331% 0.~~086335~~087858% 0.000000% 0.~~011412~~011613% 0.000000% 0.~~097747~~099472% Totals 1.~~696970~~778596% 0.~~060606~~061331% 0.~~030303~~091996% 0.000000% 1.~~787879~~931923% 1.~~877900~~828712% 0.~~058926~~059855% 0.~~011412~~123975% 0.000000% 12.~~948238~~012543%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 1563,~~005,180~~162.2876 0.00 0.00 0.00 1563,~~005,180~~162.2876 60 Days 10 0 0 0 10 ~~187,842~~0.7800 0.00 0.00 0.00 ~~187,842~~0.7800 90 Days 0 0 01 0 01 0.00 0.00 0187,842.0078 0.00 0187,842.0078 120 Days 01 0 0 0 01 0238,322.0024 0.00 0.00 0.00 0238,322.0024 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 7 0 01 0 78 1801,~~193,023~~485.0600 0.00 0187,842.0078 0.00 1989,~~193,023~~327.0678 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~752294~~816901% 0.000000% 0.000000% 0.000000% 2.~~752294~~816901% 42.~~117820~~363186% 0.000000% 0.000000% 0.000000% 42.~~117820~~363186% 60 Days 0.~~458716~~000000% 0.000000% 0.000000% 0.000000% 0.~~458716~~000000% 0.~~769516~~000000% 0.000000% 0.000000% 0.000000% 0.~~769516~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~469484% 0.000000% 0.~~000000~~469484% 0.000000% 0.000000% 0.~~000000~~788240% 0.000000% 0.~~000000~~788240% 120 Days 0.~~000000~~469484% 0.000000% 0.000000% 0.000000% 0.~~000000~~469484% 01.~~000000~~000066% 0.000000% 0.000000% 0.000000% 01.~~000000~~000066% 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 3.~~211009~~286385% 0.000000% 0.~~000000~~469484% 0.000000% 3.~~211009~~755869% 43.~~887336~~363251% 0.000000% 0.~~000000~~788240% 0.000000% 4.~~887336~~151491% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 9 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 69 0 0 0 69 12,~~229~~043,~~111~~715.2545 0.00 0.00 0.00 12,~~229~~043,~~111~~715.2545 60 Days 1 0 0 0 1 ~~102~~97,~~922~~352.2001 0.00 0.00 0.00 ~~102~~97,~~922~~352.2001 90 Days 10 0 0 0 10 ~~70,850~~0.8600 0.00 0.00 0.00 ~~70,850~~0.8600 120 Days 01 0 0 0 01 070,850.0086 0.00 0.00 0.00 070,850.0086 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 811 0 0 0 811 12,~~402~~211,~~884~~918.3132 0.00 0.00 0.00 12,~~402~~211,~~884~~918.3132 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~875000~~857143% 0.000000% 0.000000% 0.000000% 12.~~875000~~857143% 1.~~170571~~986660% 0.000000% 0.000000% 0.000000% 1.~~170571~~986660% 60 Days 0.~~312500~~317460% 0.000000% 0.000000% 0.000000% 0.~~312500~~317460% 0.~~098020~~094634% 0.000000% 0.000000% 0.000000% 0.~~098020~~094634% 90 Days 0.~~312500~~000000% 0.000000% 0.000000% 0.000000% 0.~~312500~~000000% 0.~~067476~~000000% 0.000000% 0.000000% 0.000000% 0.~~067476~~000000% 120 Days 0.~~000000~~317460% 0.000000% 0.000000% 0.000000% 0.~~000000~~317460% 0.~~000000~~068873% 0.000000% 0.000000% 0.000000% 0.~~000000~~068873% 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 23.~~500000~~492063% 0.000000% 0.000000% 0.000000% 23.~~500000~~492063% 12.~~336068~~150167% 0.000000% 0.000000% 0.000000% 12.~~336068~~150167% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 10 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 1 0 0 1 32,~~564~~482.1020 0.00 0.00 32,~~564~~482.1020 30 Days 21 0 0 0 21 ~~610~~124,~~362~~846.1396 0.00 0.00 0.00 ~~610~~124,~~362~~846.1396 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 1 0 0 32 ~~610~~124,~~362~~846.1396 32,~~564~~482.1020 0.00 0.00 ~~642~~157,~~926~~329.2316 0-29 Days 0.970874% 0.000000% 0.000000% 0.970874% 0.~~140611~~140758% 0.000000% 0.000000% 0.~~140611~~140758% 30 Days 10.~~941748~~970874% 0.000000% 0.000000% 0.000000% 10.~~941748~~970874% 20.~~635525~~541009% 0.000000% 0.000000% 0.000000% 20.~~635525~~541009% 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.~~941748~~970874% 0.970874% 0.000000% 0.000000% 21.~~912621~~941748% 20.~~635525~~541009% 0.~~140611~~140758% 0.000000% 0.000000% 20.~~776135~~681766% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 11 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 1 0 0 1 ~~260~~259,~~382~~926.8258 0.00 0.00 ~~260~~259,~~382~~926.8258 30 Days 52 0 0 0 52 1904,~~472,680~~477.3990 0.00 0.00 0.00 1904,~~472,680~~477.3990 60 Days 14 0 0 0 14 ~~222~~1,~~606~~158,425.7696 0.00 0.00 0.00 ~~222~~1,~~606~~158,425.7696 90 Days 10 0 0 0 10 ~~361,072~~0.6600 0.00 0.00 0.00 ~~361,072~~0.6600 120 Days 0 0 01 0 01 0.00 0.00 0361,072.0066 0.00 0361,072.0066 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 1 0 0 0 1 429,210.00 0.00 0.00 0.00 429,210.00 Totals 87 1 01 0 9 2,~~485~~492,~~569~~113.8186 ~~260~~259,~~382~~926.8258 0361,072.0066 0.00 23,~~745~~113,~~952~~113.6310 0-29 Days 0.~~840336~~884956% 0.000000% 0.000000% 0.~~840336~~884956% 0.~~595232~~629112% 0.000000% 0.000000% 0.~~595232~~629112% 30 Days 41.~~201681~~769912% 0.000000% 0.000000% 0.000000% 41.~~201681~~769912% 32.~~366531~~189148% 0.000000% 0.000000% 0.000000% 32.~~366531~~189148% 60 Days 03.~~840336~~539823% 0.000000% 0.000000% 0.000000% 03.~~840336~~539823% 02.~~508877~~803789% 0.000000% 0.000000% 0.000000% 02.~~508877~~803789% 90 Days 0.~~840336~~000000% 0.000000% 0.000000% 0.000000% 0.~~840336~~000000% 0.~~825408~~000000% 0.000000% 0.000000% 0.000000% 0.~~825408~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~884956% 0.000000% 0.~~000000~~884956% 0.000000% 0.000000% 0.~~000000~~873920% 0.000000% 0.~~000000~~873920% 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.~~840336~~884956% 0.000000% 0.000000% 0.000000% 0.~~840336~~884956% 01.~~981169~~038836% 0.000000% 0.000000% 0.000000% 01.~~981169~~038836% Totals 6.~~722689~~194690% 0.~~840336~~884956% 0.~~000000~~884956% 0.000000% 7.~~563025~~964602% 56.~~681984~~031773% 0.~~595232~~629112% 0.~~000000~~873920% 0.000000% 67.~~277216~~534805% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 42 0 0 0 42 ~~383~~111,~~926~~046.4629 0.00 0.00 0.00 ~~383~~111,~~926~~046.4629 60 Days 20 0 0 0 20 ~~107,049~~0.3900 0.00 0.00 0.00 ~~107,049~~0.3900 90 Days 01 0 0 0 01 054,063.0009 0.00 0.00 0.00 054,063.0009 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 1 0 1 0.00 0.00 56,733.24 0.00 56,733.24 Totals 63 0 1 0 74 ~~490~~165,~~975~~109.8538 0.00 56,733.24 0.00 ~~547~~221,~~709~~842.0962 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~773694~~390625% 0.000000% 0.000000% 0.000000% 0.~~773694~~390625% 0.~~631671~~184103% 0.000000% 0.000000% 0.000000% 0.~~631671~~184103% 60 Days 0.~~386847~~000000% 0.000000% 0.000000% 0.000000% 0.~~386847~~000000% 0.~~176128~~000000% 0.000000% 0.000000% 0.000000% 0.~~176128~~000000% 90 Days 0.~~000000~~195313% 0.000000% 0.000000% 0.000000% 0.~~000000~~195313% 0.~~000000~~089631% 0.000000% 0.000000% 0.000000% 0.~~000000~~089631% 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.~~193424~~195313% 0.000000% 0.~~193424~~195313% 0.000000% 0.000000% 0.~~093343~~094058% 0.000000% 0.~~093343~~094058% Totals 10.~~160542~~585938% 0.000000% 0.~~193424~~195313% 0.000000% 10.~~353965~~781250% 0.~~807799~~273733% 0.000000% 0.~~093343~~094058% 0.000000% 0.~~901141~~367791% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~214~~347,~~892~~724.0511 0.00 0.00 0.00 ~~214~~347,~~892~~724.0511 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 13 0 0 0 13 ~~214~~347,~~892~~724.0511 0.00 0.00 0.00 ~~214~~347,~~892~~724.0511 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~546448~~675978% 0.000000% 0.000000% 0.000000% 01.~~546448~~675978% 1.~~103007~~844780% 0.000000% 0.000000% 0.000000% 1.~~103007~~844780% 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.~~546448~~675978% 0.000000% 0.000000% 0.000000% 01.~~546448~~675978% 1.~~103007~~844780% 0.000000% 0.000000% 0.000000% 1.~~103007~~844780% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 ~~448~~226,~~364~~120.8995 0.00 0.00 0.00 ~~448~~226,~~364~~120.8995 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 3 0 0 0 3 ~~448~~226,~~364~~120.8995 0.00 0.00 0.00 ~~448~~226,~~364~~120.8995 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~167315~~171875% 0.000000% 0.000000% 0.000000% 1.~~167315~~171875% 10.~~450672~~736253% 0.000000% 0.000000% 0.000000% 10.~~450672~~736253% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~167315~~171875% 0.000000% 0.000000% 0.000000% 1.~~167315~~171875% 10.~~450672~~736253% 0.000000% 0.000000% 0.000000% 10.~~450672~~736253% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 42 0 0 0 42 ~~555~~85,~~034~~882.7267 0.00 0.00 0.00 ~~555~~85,~~034~~882.7267 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 42 0 0 0 42 ~~555~~85,~~034~~882.7267 0.00 0.00 0.00 ~~555~~85,~~034~~882.7267 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~204819~~602410% 0.000000% 0.000000% 0.000000% 10.~~204819~~602410% 10.~~550686~~240917% 0.000000% 0.000000% 0.000000% 10.~~550686~~240917% 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.~~204819~~602410% 0.000000% 0.000000% 0.000000% 10.~~204819~~602410% 10.~~550686~~240917% 0.000000% 0.000000% 0.000000% 10.~~550686~~240917% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 87 0 0 0 87 ~~809~~786,~~518~~651.9838 0.00 0.00 0.00 ~~809~~786,~~518~~651.9838 60 Days 01 0 0 0 01 063,123.0050 0.00 0.00 0.00 063,123.0050 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 8 0 0 0 8 ~~809~~849,~~518~~774.9888 0.00 0.00 0.00 ~~809~~849,~~518~~774.9888 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~769912~~562500% 0.000000% 0.000000% 0.000000% 1.~~769912~~562500% 1.~~867223~~836202% 0.000000% 0.000000% 0.000000% 1.~~867223~~836202% 60 Days 0.~~000000~~223214% 0.000000% 0.000000% 0.000000% 0.~~000000~~223214% 0.~~000000~~147343% 0.000000% 0.000000% 0.000000% 0.~~000000~~147343% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~769912~~785714% 0.000000% 0.000000% 0.000000% 1.~~769912~~785714% 1.~~867223~~983545% 0.000000% 0.000000% 0.000000% 1.~~867223~~983545% 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 34 0 0 0 34 ~~468~~551,~~162~~386.3356 0.00 0.00 0.00 ~~468~~551,~~162~~386.3356 60 Days 10 0 0 0 10 ~~203,760~~0.1100 0.00 0.00 0.00 ~~203,760~~0.1100 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 4 0 0 0 4 ~~671~~551,~~922~~386.4456 0.00 0.00 0.00 ~~671~~551,~~922~~386.4456 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~900901~~215805% 0.000000% 0.000000% 0.000000% 01.~~900901~~215805% 01.~~877259~~048335% 0.000000% 0.000000% 0.000000% 01.~~877259~~048335% 60 Days 0.~~300300~~000000% 0.000000% 0.000000% 0.000000% 0.~~300300~~000000% 0.~~381813~~000000% 0.000000% 0.000000% 0.000000% 0.~~381813~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~201201~~215805% 0.000000% 0.000000% 0.000000% 1.~~201201~~215805% 1.~~259072~~048335% 0.000000% 0.000000% 0.000000% 1.~~259072~~048335% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 47 0 0 0 47 ~~396~~889,~~132~~292.7809 0.00 0.00 0.00 ~~396~~889,~~132~~292.7809 60 Days 1 0 0 0 1 57130,~~176~~882.1707 0.00 0.00 0.00 57130,~~176~~882.1707 90 Days 01 0 0 0 01 057,176.0017 0.00 0.00 0.00 057,176.0017 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 59 0 0 0 59 ~~453~~1,~~308~~077,350.9533 0.00 0.00 0.00 ~~453~~1,~~308~~077,350.9533 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~858369~~518438% 0.000000% 0.000000% 0.000000% 01.~~858369~~518438% 01.~~693202~~574966% 0.000000% 0.000000% 0.000000% 01.~~693202~~574966% 60 Days 0.~~214592~~216920% 0.000000% 0.000000% 0.000000% 0.~~214592~~216920% 0.~~100054~~231797% 0.000000% 0.000000% 0.000000% 0.~~100054~~231797% 90 Days 0.~~000000~~216920% 0.000000% 0.000000% 0.000000% 0.~~000000~~216920% 0.~~000000~~101261% 0.000000% 0.000000% 0.000000% 0.~~000000~~101261% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~072961~~952278% 0.000000% 0.000000% 0.000000% 1.~~072961~~952278% 01.~~793256~~908024% 0.000000% 0.000000% 0.000000% 01.~~793256~~908024%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 6668,~~573~~226.3718

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~007723~~003727% Weighted Average Pass-Through Rate 5.~~755712~~751713% Weighted Average Maturity(Stepdown Calculation ) ~~268~~267 Beginning Scheduled Collateral Loan Count 3,~~345~~300 Number Of Loans Paid In Full 4539 Ending Scheduled Collateral Loan Count 3,~~300~~261 Beginning Scheduled Collateral Balance ~~505~~496,~~354~~234,~~397~~898.4870 Ending Scheduled Collateral Balance ~~496~~487,~~234~~603,~~898~~183.7048 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~497~~488,~~143~~524,~~412~~830.0124 Monthly P &I Constant 3,~~690~~634,~~175~~851.1175 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 1110,~~151~~690,~~977~~491.1304 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~496~~487,~~234~~603,~~898~~183.7048 Scheduled Principal 1,~~160~~152,~~150~~135.8088 Unscheduled Principal 7,~~959~~479,~~347~~579.9834

Bankruptcy Loss Coverage Amount: Group B ~~Loan~~L ~~Groups~~ 150,000.00 Bankruptcy Loss Coverage Amount: Group B-I ~~Loan Groups~~ 150,000.00 Fraud Loss Coverage Amount: Group B Loan ~~Groups~~G 8,578,876.00 Fraud Loss Coverage Amount: Group B-I Loan ~~Groups~~ 8,670,920.00 Special Hazard Loss Coverage Amount: Group ~~B Loan Groups~~ 3,728,695.00 Special Hazard Loss Coverage Amount: Group ~~B-I Loan Groups~~ 2,890,306.00

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~899319~~897485 6.~~368330~~368638 5.~~064345~~064444 Weighted Average Net Rate 5.~~649319~~647485 6.~~118329~~118638 4.~~814345~~814444 Weighted Average Maturity ~~349~~348 ~~349~~348 ~~171~~170 Beginning Loan Count ~~521~~517 ~~184~~183 ~~259~~257 Loans Paid In Full 5 4 1 2 Ending Loan Count ~~517~~512 ~~183~~179 ~~257~~256 Beginning Scheduled Balance 6160,~~485~~722,~~279~~162.2895 19,~~535~~465,~~437~~646.0259 3130,~~116~~809,~~539~~210.5435 Ending scheduled Balance 60,~~722~~263,~~162~~218.9563 1918,~~465~~833,~~646~~906.5903 30,~~809~~615,~~210~~297.3516 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~370~~366,~~240~~125.2832 123,~~562~~267.6107 ~~257~~255,~~326~~957.3457 Scheduled Principal 67,~~972~~701.5395 19,~~889~~959.1903 ~~126~~125,~~005~~931.6030 Unscheduled Principal ~~695~~391,~~143~~242.8037 49611,~~901~~781.2453 ~~181~~67,~~323~~981.5989 Scheduled Interest ~~302~~298,~~267~~423.7537 103,~~673~~308.4204 ~~131~~130,~~320~~026.7427 Servicing Fees 12,~~809~~650.4344 4,~~069~~055.8934 6,~~482~~418.6259 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 110.7900 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~289~~285,~~446~~772.5393 99,~~603~~252.5370 ~~124~~123,~~838~~607.1268 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.~~649089~~647485 6.~~118330~~118638 4.~~814345~~814444

Group Level Collateral Statement Group 4 5 6 Collateral Description Fixed 15 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~435487~~436178 5.~~864542~~863400 5.~~844322~~851913 Weighted Average Net Rate 5.~~185487~~186178 5.~~614542~~613399 5.~~594322~~601913 Weighted Average Maturity ~~171~~170 ~~171~~170 ~~352~~351 Beginning Loan Count ~~334~~332 ~~455~~452 ~~338~~333 Loans Paid In Full 20 34 54 Ending Loan Count 332 ~~452~~448 ~~333~~329 Beginning Scheduled Balance 3635,~~240~~685,~~351~~887.5264 43,~~786~~219,~~322~~148.7164 5453,~~047~~323,~~259~~087.6452 Ending scheduled Balance 35,~~685~~542,~~887~~298.6442 4342,~~219~~702,~~148~~411.6431 5352,~~323~~553,~~087~~093.5263 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~306~~302,~~222~~785.0668 ~~378~~376,~~643~~344.7201 ~~322~~318,~~018~~364.8004 Scheduled Principal ~~142~~141,~~068~~123.7532 ~~164~~165,~~654~~168.7906 58,~~794~~328.1598 Unscheduled Principal ~~412~~2,~~395~~465.1390 ~~402~~351,~~519~~569.2827 ~~665~~711,~~377~~664.9791 Scheduled Interest ~~164~~161,~~153~~662.3136 ~~213~~211,~~988~~175.9395 ~~263~~260,~~224~~035.6506 Servicing Fees 7,~~550~~434.0855 9,~~122~~004.1400 11,~~259~~108.8398 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 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~156~~154,~~603~~227.2381 ~~204~~202,~~866~~171.7995 ~~251~~248,~~964~~926.8208 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.~~185487~~186178 5.~~614542~~613400 5.~~594322~~601913

Group Level Collateral Statement Group 7 8 9 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~306499~~304581 6.~~924060~~921829 5.~~975743~~973787 Weighted Average Net Rate 6.~~056499~~054582 6.~~674060~~671829 5.~~725743~~723787 Weighted Average Maturity ~~352~~351.00 ~~351~~350.00 ~~169~~168.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~365~~357,~~764~~639.5947 ~~163~~162,~~881~~326.6550 ~~935~~918,~~379~~270.5623 Beginning Loan Count ~~477~~466 ~~222~~218 ~~327~~320 Loans Paid In Full 115 45 75 Ending Loan Count ~~466~~461 ~~218~~213 ~~320~~315 Beginning Scheduled Balance 5857,~~453~~099,~~233~~411.8437 24,~~639~~389,~~414~~906.3255 ~~107~~104,~~204~~702,~~693~~913.3222 Ending Scheduled Balance 5756,~~099~~416,~~411~~640.3719 2423,~~389~~810,~~906~~660.5573 ~~104~~102,~~702~~558,~~913~~711.2210 Scheduled Principal 5857,~~568~~649.5257 21,~~711~~640.0087 ~~401~~397,~~523~~042.1480 Unscheduled Principal 1625,~~295,253~~121.9561 ~~227~~557,~~796~~604.7795 21,~~100~~747,~~256~~159.9632 Scheduled Interest ~~307~~299,~~196~~989.0790 ~~142~~140,~~170~~685.6563 ~~533~~521,~~856~~227.4243 Servicing Fee 1211,~~177~~895.7670 5,~~133~~081.2023 2221,~~334~~813.3310 Master Servicing Fee 0.00 0.00 1.6867 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 22.8784 141.7564 ~~310~~309.8057 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 ~~294~~288,~~995~~071.4436 ~~136~~135,~~895~~462.7076 ~~511~~499,~~209~~103.6109 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 6.~~056030~~054101 6.~~667156~~664860 5.~~722245~~720220

Group Level Collateral Statement Group 10 11 Total Collateral Description Fixed 20 Year Fixed 30 Year Mixed Fixed Weighted Average Coupon Rate 5.~~859000~~857830 6.~~704198~~681836 6.~~007723~~003727 Weighted Average Net Rate 5.~~609000~~607830 6.~~454198~~431836 5.~~757723~~753727 Weighted Average Maturity ~~230~~229.00 ~~348~~347.00 ~~268~~267.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~169~~167,~~378~~945.7286 ~~297~~285,~~756~~826.7800 3,~~690~~634,~~175~~851.1175 Beginning Loan Count ~~104~~103 ~~124~~119 3,~~345~~300 Loans Paid In Full 10 56 4539 Ending Loan Count 103 ~~119~~113 3,~~300~~261 Beginning Scheduled Balance 23,~~366~~113,~~688~~280.3305 4543,~~479~~704,~~177~~243.9682 ~~505~~496,~~354~~234,~~397~~898.4870 Ending Scheduled Balance 23,~~113~~032,~~280~~319.0531 4341,~~704~~274,~~243~~626.8297 ~~496~~487,~~234~~603,~~898~~183.7048 Scheduled Principal 55,~~290~~117.8781 4342,~~672~~472.2619 1,~~160~~152,~~150~~135.8088 Unscheduled Principal ~~198~~25,~~117~~842.4193 12,~~731~~387,~~261~~144.8866 7,~~959~~479,~~347~~579.9834 Scheduled Interest ~~114~~112,~~087~~828.8505 ~~254~~243,~~084~~353.5281 2,~~530~~482,~~024~~715.3187 Servicing Fee 4,~~868~~815.0626 9,~~474~~105.8303 ~~105~~103,~~282~~382.1722 Master Servicing Fee 62.4832 0.00 6463.1699 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 33.9788 261.3515 ~~782~~769.5308 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 ~~109~~107,~~123~~916.3459 ~~244~~233,~~348~~987.3463 2,~~423~~378,~~895~~500.4558 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.~~604046~~602834 6.~~447302~~424665 5.~~755712~~751713

Miscellaneous Reporting Group 1 Subordinate % 4.~~834614~~890337% Senior Prepayment % 100.000000% Senior % 95.~~165386~~109663% Group 2 Subordinate % 9.~~126969~~150367% Senior Prepayment % 100.000000% Senior % 90.~~873031~~849633% Group 3 Subordinate % 7.~~099586~~141396% Senior Prepayment % 100.000000% Senior % 92.~~900414~~858604%

Miscellaneous Reporting Group 4 Subordinate % 45.~~999223~~056995% Senior Prepayment % 100.000000% Senior % 9594.~~000777~~943005% Group 5 Subordinate % 4.~~830493~~875436% Senior Prepayment % 100.000000% Senior % 95.~~169507~~124564% Group 6 Subordinate % 6.~~026991~~094168% Senior Prepayment % 100.000000% Senior % 93.~~973009~~905832%

Miscellaneous Reporting Group 7 Subordinate % 6.~~328835~~473106% Senior Prepayment % 100.000000% Senior % 93.~~671165~~526894% Group 8 Subordinate % 6.~~523575~~584742% Senior Prepayment % 100.000000% Senior % 93.~~476425~~415258% Group 9 Subordinate % 5.~~308659~~416350% Senior Prepayment % 100.000000% Senior % 94.~~691341~~583650%

Miscellaneous Reporting Group 10 Subordinate % 4.~~666317~~706334% Senior Prepayment % 100.000000% Senior % 95.~~333683~~293666% Group 11 Subordinate % 6.~~512468~~775744% Senior Prepayment % 100.000000% Senior % 93.~~487532~~224256%

Filing Compare · MASTR Alternative Loan Trust 2004-4