8-K 1 mam04003_dec.txt DECEMBER 8K 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 ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2004-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-22 54-2147377 Pooling and Servicing Agreement) (Commission 54-2147378 (State or other File Number) 54-2147379 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 ADJUSTABLE RATE MORTGAGES TRUST, Mortgage Pass-Through Certificates, Series 2004-3 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 2004-3 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 ADJUSTABLE RATE MORTGAGES TRUST Mortgage Pass-Through Certificates, Series 2004-3 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: 1/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-3 Trust, relating to the December 27, 2004 distribution. EX-99.1

~~Mortgage~~MASTR ~~Asset~~Adjustable ~~Securitization~~Rate ~~Transactions,~~Mortgages ~~Inc~~Trust Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~MARM~~MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Series: 2004-3 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 576433KM7 SEN 1.~~93637~~94790% 32,~~208~~044,~~907~~198.9780 5152,~~973~~015.6081 ~~164~~1,~~709~~346,271.1797 1-AX 576433KN5 SEN 0.93320% 0.00 2524,~~047~~919.7970 0.00 2-A1 576433KP0 SEN 2.~~37458~~35385% 4645,~~802~~337,~~643~~804.8369 9288,~~613~~931.8779 1,~~464~~524,~~839~~931.1435 2-AX 576433KQ8 SEN 2.93490% 0.00 ~~114~~110,~~467~~884.5793 0.00 3-A1 576433KR6 SEN 4.~~18726~~19085% 13,~~539~~307,~~935~~383.8615 4746,~~246~~474.0033 ~~232~~513,~~552~~579.7152 3-A2 576433KS4 SEN 4.~~49826~~50185% 98,~~026~~871,~~928~~887.3194 33,~~837~~283.8823 ~~155~~342,~~040~~397.3789 3-A3 576433KT2 SEN 4.~~44626~~44985% 3635,~~107~~487,~~713~~551.2276 ~~133~~131,~~786~~595.8413 ~~620~~1,~~161~~369,591.4656 3-A4 576433KU9 SEN 3.~~88526~~88885% 13,~~539~~307,~~935~~383.8615 43,~~838~~125.4531 ~~232~~513,~~552~~579.7152 3-AX 576433KV7 SEN 0.97735% 0.00 5857,~~815~~805.5134 0.00 4-A1 576433KW5 SEN 3.~~56791~~55182% 2928,~~203~~303,~~914~~216.2466 8683,~~830~~773.8820 ~~900~~1,~~697~~223,923.5816 4-A2 576433KX3 SEN 4.~~23991~~22382% 2019,~~294~~668,~~499~~583.7138 7169,~~705~~230.7841 ~~625~~850,~~916~~533.3353 4-AX 576433KY1 SEN 1.41728% 0.00 5856,~~460~~657.8481 0.00 5-A1 576433KZ8 SEN 3.~~94844~~94391% 41,~~575~~053,~~228~~203.3332 ~~136~~134,~~797~~925.6901 ~~522~~925,~~025~~534.0140 5-A2 576433LA2 SEN 4.~~81644~~81191% 1,~~508~~489,~~239~~302.9728 65,~~053~~971.6299 1833,~~937~~575.6995 5-AX 576433LB0 SEN 0.86800% 0.00 3029,~~072~~695.7515 0.00 6-A1 576433LC8 SEN 3.~~96198~~95865% 6564,~~645~~679,~~416~~512.9379 ~~216~~213,~~738~~369.1738 ~~965~~3,~~904~~138,385.1426 6-AX 576433LD6 SEN 1.28840% 0.00 7069,~~481~~444.3024 0.00 7-A1 576433LE4 SEN 4.~~06003~~01732% 2927,~~370~~803,~~459~~987.7705 9993,~~370~~081.7020 1263,~~566,472~~679.7233 7-AX 576433LF1 SEN 1.11700% 0.00 2725,~~339~~880.0088 0.00 8-A1 576433LG9 SEN 3.~~42874~~42391% 15,~~789~~041,~~576~~080.5859 4542,~~115~~916.3008 ~~748~~921,~~495~~955.9959 8-A2 576433LH7 SEN 2.~~45574~~45091% 3130,~~579~~082,~~153~~161.1618 6461,~~625~~440.1654 1,~~496~~843,~~991~~911.9818 8-A3 576433LJ3 SEN 2.~~59574~~59091% 3937,~~473~~602,~~941~~701.4548 8581,~~386~~187.7466 12,~~871~~304,~~239~~888.9798 8-A4 576433LK0 SEN 3.~~11074~~10591% 2322,~~691~~568,~~560~~475.1205 6158,~~415~~413.2403 1,~~123~~383,~~085~~353.0752 8-AX 576433LL8 SEN 2.02002% 0.00 ~~186~~177,~~067~~247.9550 0.00 B-1 576433LP9 SUB 3.~~97705~~96928% 16,~~422~~415,~~938~~874.8287 54,~~429~~299.0739 7,~~063~~139.9421 B-1-X 576433LQ7 SUB 0.96850% 0.00 13,~~254~~248.6898 0.00 B-2 576433LR5 SUB 4.~~94555~~93778% 7,~~779~~775,~~234~~888.3327 3231,~~060~~996.5138 3,~~346~~381.0671 B-3 576433LS3 SUB 4.~~94555~~93778% 4,~~322~~320,~~350~~491.7863 17,~~813~~778.6804 1,~~859~~878.1697 B-4 576433LT1 SUB 4.~~94555~~93778% 5,~~186~~184,~~820~~589.9495 21,~~376~~333.4165 2,~~230~~254.9976 B-5 576433LU8 SUB 4.~~94555~~93778% 2,~~881~~880,~~567~~327.1975 11,~~875~~852.7803 1,~~239~~252.4464 B-6 576433LV6 SUB 4.~~94555~~93778% 2,~~305~~304,~~103~~111.2678 9,~~500~~481.0100 ~~991~~1,002.4905 AR 576433LN4 SEN 2.~~56762~~56682% 0.00 0.00 0.00 ALR 576433LM6 SEN 2.~~56762~~56682% 0.00 0.00 0.00 Totals ~~488~~475,~~256~~529,~~070~~717.6352 21,~~008~~952,~~398~~259.77 12 18,~~726~~517,~~353~~002.1205

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 3230,~~044~~697,~~198~~926.8083 ~~216~~1,~~682~~398,287.7778 0.00 1-AX 0.00 0.00 2524,~~047~~919.7970 0.00 2-A1 0.00 4543,~~337~~812,~~804~~873.6935 1,~~557~~613,~~453~~863.0114 0.00 2-AX 0.00 0.00 ~~114~~110,~~467~~884.5793 0.00 3-A1 0.00 1312,~~307~~793,~~383~~803.1564 ~~279~~560,~~798~~053.7185 0.00 3-A2 0.00 8,~~871~~529,~~887~~490.9405 ~~188~~375,~~878~~681.2512 0.00 3-A3 0.00 3534,~~487~~117,~~551~~960.7619 ~~753~~1,~~948~~501,186.3069 0.00 3-A4 0.00 1312,~~307~~793,~~383~~803.1564 ~~276~~556,~~391~~704.1683 0.00 3-AX 0.00 0.00 5857,~~815~~805.5134 0.00 4-A1 0.00 2827,~~303~~079,~~216~~293.6650 ~~987~~1,~~528~~307,696.4636 0.00 4-A2 0.00 1918,~~668~~818,~~583~~049.3885 ~~697~~919,~~622~~763.1194 0.00 4-AX 0.00 0.00 5856,~~460~~657.8481 0.00 5-A1 0.00 4140,~~053~~127,~~203~~668.3291 ~~658~~1,~~822~~060,459.7041 0.00 5-A2 0.00 1,~~489~~455,~~302~~726.2832 2439,~~991~~547.3194 0.00 5-AX 0.00 0.00 3029,~~072~~695.7515 0.00 6-A1 0.00 6461,~~679~~541,~~512~~127.7953 13,~~182~~351,~~642~~754.3164 0.00 6-AX 0.00 0.00 7069,~~481~~444.3024 0.00 7-A1 0.00 27,~~803~~540,~~987~~307.0573 1356,~~665,843~~760.4253 0.00 7-AX 0.00 0.00 2725,~~339~~880.0088 0.00 8-A1 0.00 1514,~~041~~119,~~080~~125.5900 ~~793~~964,~~611~~871.2967 0.00 8-A2 0.00 3028,~~082~~238,~~161~~250.1800 1,~~561~~905,~~617~~351.1472 0.00 8-A3 0.00 3735,~~602~~297,~~701~~812.4850 12,~~956~~386,~~626~~076.7164 0.00 8-A4 0.00 2221,~~568~~185,~~475~~121.0553 1,~~184~~441,~~500~~766.3155 0.00 8-AX 0.00 0.00 ~~186~~177,~~067~~247.9550 0.00 B-1 0.00 16,~~415~~408,~~874~~735.8766 61,~~493~~438.0160 0.00 B-1-X 0.00 0.00 13,~~254~~248.6898 0.00 B-2 0.00 7,~~775~~772,~~888~~506.2757 35,~~406~~378.5709 0.00 B-3 0.00 4,~~320~~318,~~491~~612.6366 19,~~672~~657.8401 0.00 B-4 0.00 5,~~184~~182,~~589~~335.9519 23,~~607~~588.4041 0.00 B-5 0.00 2,~~880~~879,~~327~~075.7511 13,~~115~~104.2267 0.00 B-6 0.00 2,~~304~~303,~~111~~109.7873 10,~~491~~483.5005 0.00 AR 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 Totals 0.00 ~~475~~457,~~529~~012,~~717~~715.5249 1420,~~734~~469,~~751~~261.8917 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 35,660,000.00 32,~~208~~044,~~907~~198.9780 2,~~372~~165.8894 ~~162~~1,~~336~~344,106.2903 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 61,892,000.00 4645,~~802~~337,~~643~~804.8369 1312,~~064~~244.6340 1,~~451~~512,~~774~~686.5195 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 14,827,000.00 13,~~539~~307,~~935~~383.8615 6,~~893~~800.9481 ~~225~~506,~~658~~778.7770 0.00 0.00 3-A2 9,885,000.00 98,~~026~~871,~~928~~887.3194 4,~~596~~534.1103 ~~150~~337,~~444~~863.2586 0.00 0.00 3-A3 39,540,000.00 3635,~~107~~487,~~713~~551.2276 18,~~384~~136.4512 ~~601~~1,~~777~~351,455.0144 0.00 0.00 3-A4 14,827,000.00 13,~~539~~307,~~935~~383.8615 6,~~893~~800.9481 ~~225~~506,~~658~~778.7770 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 35,047,000.00 2928,~~203~~303,~~914~~216.2466 13,~~434~~462.4947 ~~887~~1,~~263~~210,460.0969 0.00 0.00 4-A2 24,355,000.00 2019,~~294~~668,~~499~~583.7138 9,~~335~~355.9539 ~~616~~841,~~580~~178.3814 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 47,633,000.00 41,~~575~~053,~~228~~203.3332 14,~~812~~861.6137 ~~507~~910,~~212~~673.4004 0.00 0.00 5-A2 1,728,000.00 1,~~508~~489,~~239~~302.9728 ~~537~~539.3613 1833,~~400~~036.3382 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 81,256,000.00 6564,~~645~~679,~~416~~512.9379 33,~~966~~191.9343 ~~931~~3,~~937~~105,193.2183 0.00 0.00 6-AX 0.00 0.00 0.00 0.00 0.00 0.00 7-A1 34,031,000.00 2927,~~370~~803,~~459~~987.7705 21,~~166~~195.7003 1242,~~545,306~~484.0230 0.00 0.00 7-AX 0.00 0.00 0.00 0.00 0.00 0.00 8-A1 19,750,000.00 15,~~789~~041,~~576~~080.5859 6,~~880~~655.0551 ~~741~~915,~~615~~300.9408 0.00 0.00 8-A2 39,500,000.00 3130,~~579~~082,~~153~~161.1618 13,~~760~~311.1103 1,~~483~~830,~~231~~600.8715 0.00 0.00 8-A3 49,375,000.00 3937,~~473~~602,~~941~~701.4548 1716,~~200~~638.1379 12,~~854~~288,~~039~~250.8419 0.00 0.00 8-A4 29,634,000.00 2322,~~691~~568,~~560~~475.1205 109,~~323~~986.2230 1,~~112~~373,~~761~~367.8521 0.00 0.00 8-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 16,471,000.00 16,~~422~~415,~~938~~874.8287 7,~~063~~139.9421 0.00 0.00 0.00 B-1-X 0.00 0.00 0.00 0.00 0.00 0.00 B-2 7,802,000.00 7,~~779~~775,~~234~~888.3327 3,~~346~~381.0671 0.00 0.00 0.00 B-3 4,335,000.00 4,~~322~~320,~~350~~491.7863 1,~~859~~878.1697 0.00 0.00 0.00 B-4 5,202,000.00 5,~~186~~184,~~820~~589.9495 2,~~230~~254.9976 0.00 0.00 0.00 B-5 2,890,000.00 2,~~881~~880,~~567~~327.1975 1,~~239~~252.4464 0.00 0.00 0.00 B-6 2,311,849.07 2,~~305~~304,~~103~~111.2678 ~~991~~1,002.4905 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 577,951,949.07 ~~488~~475,~~256~~529,~~070~~717.6352 ~~210~~206,~~354~~787.5890 1218,~~515~~310,~~998~~214.5313 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 ~~164~~1,~~709~~346,271.1797 3230,~~044~~697,~~198~~926.8083 0.~~89860344~~86085044 ~~164~~1,~~709~~346,271.1797 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,~~464~~524,~~839~~931.1435 4543,~~337~~812,~~804~~873.6935 0.~~73253094~~70789235 1,~~464~~524,~~839~~931.1435 2-AX 0.00 0.00 0.00000000 0.00 3-A1 ~~232~~513,~~552~~579.7152 1312,~~307~~793,~~383~~803.1564 0.~~89751016~~86287203 ~~232~~513,~~552~~579.7152 3-A2 ~~155~~342,~~040~~397.3789 8,~~871~~529,~~887~~490.9405 0.~~89751016~~86287203 ~~155~~342,~~040~~397.3789 3-A3 ~~620~~1,~~161~~369,591.4656 3534,~~487~~117,~~551~~960.7619 0.~~89751016~~86287203 ~~620~~1,~~161~~369,591.4656 3-A4 ~~232~~513,~~552~~579.7152 1312,~~307~~793,~~383~~803.1564 0.~~89751016~~86287203 ~~232~~513,~~552~~579.7152 3-AX 0.00 0.00 0.00000000 0.00 4-A1 ~~900~~1,~~697~~223,923.5816 2827,~~303~~079,~~216~~293.6650 0.~~80757887~~77265653 ~~900~~1,~~697~~223,923.5816 4-A2 ~~625~~850,~~916~~533.3353 1918,~~668~~818,~~583~~049.3885 0.~~80757887~~77265653 ~~625~~850,~~916~~533.3353 4-AX 0.00 0.00 0.00000000 0.00 5-A1 ~~522~~925,~~025~~534.0140 4140,~~053~~127,~~203~~668.3291 0.~~86186474~~84243421 ~~522~~925,~~025~~534.0140 5-A2 1833,~~937~~575.6995 1,~~489~~455,~~302~~726.2832 0.~~86186475~~84243421 1833,~~937~~575.6995 5-AX 0.00 0.00 0.00000000 0.00 6-A1 ~~965~~3,~~904~~138,385.1426 6461,~~679~~541,~~512~~127.7953 0.~~79599676~~75737333 ~~965~~3,~~904~~138,385.1426 6-AX 0.00 0.00 0.00000000 0.00 7-A1 1263,~~566,472~~679.7233 27,~~803~~540,~~987~~307.0573 0.~~81701940~~80927119 1263,~~566,472~~679.7233 7-AX 0.00 0.00 0.00000000 0.00 8-A1 ~~748~~921,~~495~~955.9959 1514,~~041~~119,~~080~~125.5900 0.~~76157370~~71489241 ~~748~~921,~~495~~955.9959 8-A2 1,~~496~~843,~~991~~911.9818 3028,~~082~~238,~~161~~250.1800 0.~~76157370~~71489241 1,~~496~~843,~~991~~911.9818 8-A3 12,~~871~~304,~~239~~888.9798 3735,~~602~~297,~~701~~812.4850 0.~~76157370~~71489241 12,~~871~~304,~~239~~888.9798 8-A4 1,~~123~~383,~~085~~353.0752 2221,~~568~~185,~~475~~121.0553 0.~~76157370~~71489241 1,~~123~~383,~~085~~353.0752 8-AX 0.00 0.00 0.00000000 0.00 B-1 7,~~063~~139.9421 16,~~415~~408,~~874~~735.8766 0.~~99665320~~99621976 7,~~063~~139.9421 B-1-X 0.00 0.00 0.00000000 0.00 B-2 3,~~346~~381.0671 7,~~775~~772,~~888~~506.2757 0.~~99665320~~99621976 3,~~346~~381.0671 B-3 1,~~859~~878.1697 4,~~320~~318,~~491~~612.6366 0.~~99665320~~99621976 1,~~859~~878.1697 B-4 2,~~230~~254.9976 5,~~184~~182,~~589~~335.9519 0.~~99665320~~99621976 2,~~230~~254.9976 B-5 1,~~239~~252.4464 2,~~880~~879,~~327~~075.7511 0.~~99665320~~99621976 1,~~239~~252.4464 B-6 ~~991~~1,002.4905 2,~~304~~303,~~111~~109.7873 0.~~99665320~~99621976 ~~991~~1,002.4905 AR 0.00 0.00 0.00000000 0.00 ALR 0.00 0.00 0.00000000 0.00 Totals 1218,~~726~~517,~~353~~002.1205 ~~475~~457,~~529~~012,~~717~~715.5249 0.~~82278417~~79074518 1218,~~726~~517,~~353~~002.1205

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 35,660,000.00 ~~903~~898.~~22232109~~60344363 0.~~06654178~~06073864 437.~~55233567~~69226108 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 61,892,000.00 ~~756~~732.~~19860127~~53093599 0.~~21108754~~19783494 2324.~~45657775~~44075082 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 14,827,000.00 ~~913~~897.~~19456802~~51016052 0.~~46495852~~45867741 1534.~~21944898~~17944965 0.00000000 3-A2 9,885,000.00 ~~913~~897.~~19456854~~51016085 0.~~46495802~~45867779 1534.~~21944866~~17944967 0.00000000 3-A3 39,540,000.00 ~~913~~897.~~19456803~~51016085 0.~~46495827~~45867779 1534.~~21944891~~17944967 0.00000000 3-A4 14,827,000.00 ~~913~~897.~~19456802~~51016052 0.~~46495852~~45867741 1534.~~21944898~~17944965 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 35,047,000.00 ~~833~~807.~~27857563~~57887009 0.~~38332782~~38412617 2534.~~31637772~~53821126 0.00000000 4-A2 24,355,000.00 ~~833~~807.~~27857565~~57887005 0.~~38332786~~38412605 2534.~~31637775~~53821146 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 47,633,000.00 ~~872~~861.~~82405748~~86474335 0.~~31097369~~31199735 1019.~~64834044~~11853211 0.00000000 5-A2 1,728,000.00 ~~872~~861.~~82405671~~86474537 0.~~31097222~~31199653 1019.~~64833912~~11853009 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 81,256,000.00 ~~807~~795.~~88393386~~99676073 0.~~41802365~~40847974 1138.~~46914948~~21494819 0.00000000 6-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A1 34,031,000.00 ~~863~~817.~~05015339~~01939555 0.~~62198290~~62281537 457.~~40877494~~12539449 0.00000000 7-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 8-A1 19,750,000.00 ~~799~~761.~~47223190~~57370076 0.~~34835696~~33698785 3746.~~55017418~~34430785 0.00000000 8-A2 39,500,000.00 ~~799~~761.~~47223190~~57370076 0.~~34835722~~33698810 3746.~~55017392~~34430759 0.00000000 8-A3 49,375,000.00 ~~799~~761.~~47223190~~57370086 0.~~34835706~~33698815 3746.~~55017397~~34430765 0.00000000 8-A4 29,634,000.00 ~~799~~761.~~47223190~~57370082 0.~~34835729~~33698792 3746.~~55017379~~34430755 0.00000000 8-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 16,471,000.00 ~~997~~996.~~08207273~~65320078 0.~~42887135~~43344120 0.00000000 0.00000000 B-1-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-2 7,802,000.00 ~~997~~996.~~08207255~~65320046 0.~~42887208~~43344143 0.00000000 0.00000000 B-3 4,335,000.00 ~~997~~996.~~08207151~~65320185 0.~~42887197~~43344175 0.00000000 0.00000000 B-4 5,202,000.00 ~~997~~996.~~08207228~~65320069 0.~~42887159~~43344098 0.00000000 0.00000000 B-5 2,890,000.00 ~~997~~996.~~08207266~~65320069 0.~~42887197~~43343945 0.00000000 0.00000000 B-6 2,311,849.07 ~~997~~996.~~08207163~~65320280 0.~~42887315~~43344093 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ALR 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 437.~~61887745~~75299972 ~~898~~860.~~60344363~~85044391 0.~~89860344~~86085044 437.~~61887745~~75299972 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 2324.~~66766529~~63858576 ~~732~~707.~~53093599~~89235038 0.~~73253094~~70789235 2324.~~66766529~~63858576 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 1534.~~68440750~~63812774 ~~897~~862.~~51016052~~87203345 0.~~89751016~~86287203 1534.~~68440750~~63812774 3-A2 0.00000000 1534.~~68440769~~63812747 ~~897~~862.~~51016085~~87203338 0.~~89751016~~86287203 1534.~~68440769~~63812747 3-A3 0.00000000 1534.~~68440718~~63812747 ~~897~~862.~~51016085~~87203313 0.~~89751016~~86287203 1534.~~68440718~~63812747 3-A4 0.00000000 1534.~~68440750~~63812774 ~~897~~862.~~51016052~~87203345 0.~~89751016~~86287203 1534.~~68440750~~63812774 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 2534.~~69970554~~92233743 ~~807~~772.~~57887009~~65653266 0.~~80757887~~77265653 2534.~~69970554~~92233743 4-A2 0.00000000 2534.~~69970560~~92233751 ~~807~~772.~~57887005~~65653254 0.~~80757887~~77265653 2534.~~69970560~~92233751 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 1019.~~95931413~~43052925 ~~861~~842.~~86474335~~43421389 0.~~86186474~~84243421 1019.~~95931413~~43052925 5-A2 0.00000000 1019.~~95931134~~43052662 ~~861~~842.~~86474537~~43421296 0.~~86186475~~84243421 1019.~~95931134~~43052662 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 1138.~~88717313~~62342793 ~~795~~757.~~99676073~~37333280 0.~~79599676~~75737333 1138.~~88717313~~62342793 6-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A1 0.00000000 467.~~03075784~~74820987 ~~817~~809.~~01939555~~27118598 0.~~81701940~~80927119 467.~~03075784~~74820987 7-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8-A1 0.00000000 3746.~~89853114~~68129570 ~~761~~714.~~57370076~~89240506 0.~~76157370~~71489241 3746.~~89853114~~68129570 8-A2 0.00000000 3746.~~89853114~~68129570 ~~761~~714.~~57370076~~89240506 0.~~76157370~~71489241 3746.~~89853114~~68129570 8-A3 0.00000000 3746.~~89853104~~68129580 ~~761~~714.~~57370086~~89240506 0.~~76157370~~71489241 3746.~~89853104~~68129580 8-A4 0.00000000 3746.~~89853108~~68129581 ~~761~~714.~~57370082~~89240501 0.~~76157370~~71489241 3746.~~89853108~~68129581 8-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~42887135~~43344120 996.~~65320078~~21975958 0.~~99665320~~99621976 0.~~42887135~~43344120 B-1-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-2 0.00000000 0.~~42887208~~43344143 996.~~65320046~~21976032 0.~~99665320~~99621976 0.~~42887208~~43344143 B-3 0.00000000 0.~~42887197~~43344175 996.~~65320185~~21976009 0.~~99665320~~99621976 0.~~42887197~~43344175 B-4 0.00000000 0.~~42887159~~43344098 996.~~65320069~~21975971 0.~~99665320~~99621976 0.~~42887159~~43344098 B-5 0.00000000 0.~~42887197~~43343945 996.~~65320069~~21976125 0.~~99665320~~99621976 0.~~42887197~~43343945 B-6 0.00000000 0.~~42887315~~43344093 996.~~65320280~~21976187 0.~~99665320~~99621976 0.~~42887315~~43344093 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 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 35,660,000.00 1.~~93637~~94790% 32,~~208~~044,~~907~~198.9780 5152,~~973~~015.6081 0.00 0.00 1-AX 0.00 0.93320% 32,~~208~~044,~~907~~198.9780 2524,~~047~~919.7971 0.00 0.00 2-A1 61,892,000.00 2.~~37458~~35385% 4645,~~802~~337,~~643~~804.8369 9288,~~613~~931.8779 0.00 0.00 2-AX 0.00 2.93490% 4645,~~802~~337,~~643~~804.8369 ~~114~~110,~~467~~884.5794 0.00 0.00 3-A1 14,827,000.00 4.~~18726~~19085% 13,~~539~~307,~~935~~383.8615 4746,~~246~~474.0033 0.00 0.00 3-A2 9,885,000.00 4.~~49826~~50185% 98,~~026~~871,~~928~~887.3194 33,~~837~~283.8823 0.00 0.00 3-A3 39,540,000.00 4.~~44626~~44985% 3635,~~107~~487,~~713~~551.2276 ~~133~~131,~~786~~595.8413 0.00 0.00 3-A4 14,827,000.00 3.~~88526~~88885% 13,~~539~~307,~~935~~383.8615 43,~~838~~125.4531 0.00 0.00 3-AX 0.00 0.97735% 7270,~~214~~974,~~513~~206.2500 5857,~~815~~805.5134 0.00 0.00 4-A1 35,047,000.00 3.~~56791~~55182% 2928,~~203~~303,~~914~~216.2466 8683,~~830~~773.8820 0.00 0.00 4-A2 24,355,000.00 4.~~23991~~22382% 2019,~~294~~668,~~499~~583.7138 7169,~~705~~230.7841 0.00 0.00 4-AX 0.00 1.41728% 4947,~~498~~971,~~413~~800.9505 5856,~~460~~657.8481 0.00 0.00 5-A1 47,633,000.00 3.~~94844~~94391% 41,~~575~~053,~~228~~203.3332 ~~136~~134,~~797~~925.6902 0.00 0.00 5-A2 1,728,000.00 4.~~81644~~81191% 1,~~508~~489,~~239~~302.9728 65,~~053~~971.6299 0.00 0.00 5-AX 0.00 0.86800% 41,~~575~~053,~~228~~203.3332 3029,~~072~~695.7515 0.00 0.00 6-A1 81,256,000.00 3.~~96198~~95865% 6564,~~645~~679,~~416~~512.9379 ~~216~~213,~~738~~369.1738 0.00 0.00 6-AX 0.00 1.28840% 6564,~~645~~679,~~416~~512.9379 7069,~~481~~444.3024 0.00 0.00 7-A1 34,031,000.00 4.~~06003~~01732% 2927,~~370~~803,~~459~~987.7705 9993,~~370~~081.6920 0.00 0.00 7-AX 0.00 1.11700% 2927,~~370~~803,~~459~~987.7705 2725,~~339~~880.0088 0.00 0.00 8-A1 19,750,000.00 3.~~42874~~42391% 15,~~789~~041,~~576~~080.5859 4542,~~115~~916.3008 0.00 0.00 8-A2 39,500,000.00 2.~~45574~~45091% 3130,~~579~~082,~~153~~161.1618 6461,~~625~~440.1654 0.00 0.00 8-A3 49,375,000.00 2.~~59574~~59091% 3937,~~473~~602,~~941~~701.4548 8581,~~386~~187.7466 0.00 0.00 8-A4 29,634,000.00 3.~~11074~~10591% 2322,~~691~~568,~~560~~475.1205 6158,~~415~~413.2403 0.00 0.00 8-AX 0.00 2.02002% ~~110~~105,~~534~~294,~~231~~418.3130 ~~186~~177,~~067~~247.9550 0.00 0.00 B-1 16,471,000.00 3.~~97705~~96928% 16,~~422~~415,~~938~~874.8287 54,~~429~~299.0739 0.00 0.00 B-1-X 0.00 0.96850% 16,~~422~~415,~~938~~874.8287 13,~~254~~248.6898 0.00 0.00 B-2 7,802,000.00 4.~~94555~~93778% 7,~~779~~775,~~234~~888.3327 3231,~~060~~996.5138 0.00 0.00 B-3 4,335,000.00 4.~~94555~~93778% 4,~~322~~320,~~350~~491.7863 17,~~813~~778.6804 0.00 0.00 B-4 5,202,000.00 4.~~94555~~93778% 5,~~186~~184,~~820~~589.9495 21,~~376~~333.4165 0.00 0.00 B-5 2,890,000.00 4.~~94555~~93778% 2,~~881~~880,~~567~~327.1975 11,~~875~~852.7803 0.00 0.00 B-6 2,311,849.07 4.~~94555~~93778% 2,~~305~~304,~~103~~111.2678 9,~~500~~481.0100 0.00 0.00 AR 50.00 2.~~56762~~56682% 0.00 0.00 0.00 0.00 ALR 50.00 2.~~56762~~56682% 0.00 0.00 0.00 0.00 Totals 577,951,949.07 21,~~008~~952,~~398~~259.7615 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 0.00 0.00 5152,~~973~~015.6081 0.00 3230,~~044~~697,~~198~~926.8083 1-AX 0.00 0.00 2524,~~047~~919.7970 0.00 3230,~~044~~697,~~198~~926.8083 2-A1 0.00 0.00 9288,~~613~~931.8779 0.00 4543,~~337~~812,~~804~~873.6935 2-AX 0.00 0.00 ~~114~~110,~~467~~884.5793 0.00 4543,~~337~~812,~~804~~873.6935 3-A1 0.00 0.00 4746,~~246~~474.0033 0.00 1312,~~307~~793,~~383~~803.1564 3-A2 0.00 0.00 33,~~837~~283.8823 0.00 8,~~871~~529,~~887~~490.9405 3-A3 0.00 0.00 ~~133~~131,~~786~~595.8413 0.00 3534,~~487~~117,~~551~~960.7619 3-A4 0.00 0.00 43,~~838~~125.4531 0.00 1312,~~307~~793,~~383~~803.1564 3-AX 0.00 0.00 5857,~~815~~805.5134 0.00 7068,~~974~~235,~~206~~057.0052 4-A1 0.00 0.00 8683,~~830~~773.8820 0.00 2827,~~303~~079,~~216~~293.6650 4-A2 0.00 0.00 7169,~~705~~230.7841 0.00 1918,~~668~~818,~~583~~049.3885 4-AX 0.00 0.00 5856,~~460~~657.8481 0.00 4745,~~971~~897,~~800~~343.0535 5-A1 0.00 0.00 ~~136~~134,~~797~~925.6901 0.00 4140,~~053~~127,~~203~~668.3291 5-A2 0.00 0.00 65,~~053~~971.6299 0.00 1,~~489~~455,~~302~~726.2832 5-AX 0.00 0.00 3029,~~072~~695.7515 0.00 4140,~~053~~127,~~203~~668.3291 6-A1 0.00 0.00 ~~216~~213,~~738~~369.1738 0.00 6461,~~679~~541,~~512~~127.7953 6-AX 0.00 0.00 7069,~~481~~444.3024 0.00 6461,~~679~~541,~~512~~127.7953 7-A1 0.00 0.00 9993,~~370~~081.7020 0.00 27,~~803~~540,~~987~~307.0573 7-AX 0.00 0.00 2725,~~339~~880.0088 0.00 27,~~803~~540,~~987~~307.0573 8-A1 0.00 0.00 4542,~~115~~916.3008 0.00 1514,~~041~~119,~~080~~125.5900 8-A2 0.00 0.00 6461,~~625~~440.1654 0.00 3028,~~082~~238,~~161~~250.1800 8-A3 0.00 0.00 8581,~~386~~187.7466 0.00 3735,~~602~~297,~~701~~812.4850 8-A4 0.00 0.00 6158,~~415~~413.2403 0.00 2221,~~568~~185,~~475~~121.0553 8-AX 0.00 0.00 ~~186~~177,~~067~~247.9550 0.00 ~~105~~98,~~294~~840,~~418~~309.3003 B-1 0.00 0.00 54,~~429~~299.0739 0.00 16,~~415~~408,~~874~~735.8766 B-1-X 0.00 0.00 13,~~254~~248.6898 0.00 16,~~415~~408,~~874~~735.8766 B-2 0.00 0.00 3231,~~060~~996.5138 0.00 7,~~775~~772,~~888~~506.2757 B-3 0.00 0.00 17,~~813~~778.6804 0.00 4,~~320~~318,~~491~~612.6366 B-4 0.00 0.00 21,~~376~~333.4165 0.00 5,~~184~~182,~~589~~335.9519 B-5 0.00 0.00 11,~~875~~852.7803 0.00 2,~~880~~879,~~327~~075.7511 B-6 0.00 0.00 9,~~500~~481.0100 0.00 2,~~304~~303,~~111~~109.7873 AR 0.00 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 21,~~008~~952,~~398~~259.7712 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 35,660,000.00 1.~~93637~~94790% ~~903~~898.~~22232109~~60344363 1.~~45747616~~45865984 0.00000000 0.00000000 1-AX 0.00 0.93320% ~~903~~898.~~22232109~~60344363 0.~~70240578~~69881408 0.00000000 0.00000000 2-A1 61,892,000.00 2.~~37458~~35385% ~~756~~732.~~19860127~~53093599 1.~~49637869~~43688667 0.00000000 0.00000000 2-AX 0.00 2.93490% ~~756~~732.~~19860127~~53093599 1.~~84947279~~79158760 0.00000000 0.00000000 3-A1 14,827,000.00 4.~~18726~~19085% ~~913~~897.~~19456802~~51016052 3.~~18648412~~13443920 0.00000000 0.00000000 3-A2 9,885,000.00 4.~~49826~~50185% ~~913~~897.~~19456854~~51016085 3.~~42315427~~36704401 0.00000000 0.00000000 3-A3 39,540,000.00 4.~~44626~~44985% ~~913~~897.~~19456803~~51016085 3.~~38358220~~32815200 0.00000000 0.00000000 3-A4 14,827,000.00 3.~~88526~~88885% ~~913~~897.~~19456802~~51016052 2.~~95666352~~90856613 0.00000000 0.00000000 3-AX 0.00 0.97735% ~~913~~897.~~19456809~~51016073 0.~~74375637~~73098218 0.00000000 0.00000000 4-A1 35,047,000.00 3.~~56791~~55182% ~~833~~807.~~27857563~~57887009 2.~~47755528~~39031015 0.00000000 0.00000000 4-A2 24,355,000.00 4.~~23991~~22382% ~~833~~807.~~27857565~~57887005 2.~~94419134~~84255430 0.00000000 0.00000000 4-AX 0.00 1.41728% ~~833~~807.~~27857564~~57887024 0.~~98415609~~95380307 0.00000000 0.00000000 5-A1 47,633,000.00 3.~~94844~~94391% ~~872~~861.~~82405748~~86474335 2.~~87191002~~83259547 0.00000000 0.00000000 5-A2 1,728,000.00 4.~~81644~~81191% ~~872~~861.~~82405671~~86474537 3.~~50325231~~45601273 0.00000000 0.00000000 5-AX 0.00 0.86800% ~~872~~861.~~82405748~~86474335 0.~~63134277~~62341549 0.00000000 0.00000000 6-A1 81,256,000.00 3.~~96198~~95865% ~~807~~795.~~88393386~~99676073 2.~~66734973~~62589076 0.00000000 0.00000000 6-AX 0.00 1.28840% ~~807~~795.~~88393386~~99676073 0.~~86739810~~85463523 0.00000000 0.00000000 7-A1 34,031,000.00 4.~~06003~~01732% ~~863~~817.~~05015339~~01939555 2.~~92000500~~73518850 0.00000000 0.00000000 7-AX 0.00 1.11700% ~~863~~817.~~05015339~~01939555 0.~~80335576~~76050895 0.00000000 0.00000000 8-A1 19,750,000.00 3.~~42874~~42391% ~~799~~761.~~47223190~~57370076 2.~~28431899~~17296608 0.00000000 0.00000000 8-A2 39,500,000.00 2.~~45574~~45091% ~~799~~761.~~47223190~~57370076 1.~~63608000~~55545671 0.00000000 0.00000000 8-A3 49,375,000.00 2.~~59574~~59091% ~~799~~761.~~47223190~~57370086 1.~~72935170~~64430704 0.00000000 0.00000000 8-A4 29,634,000.00 3.~~11074~~10591% ~~799~~761.~~47223190~~57370082 21.~~07245866~~97114902 0.00000000 0.00000000 8-AX 0.00 2.02002% ~~799~~761.~~47223190~~57370081 1.~~34579268~~28199611 0.00000000 0.00000000 B-1 16,471,000.00 3.~~97705~~96928% ~~997~~996.~~08207273~~65320078 3.~~30453949~~29666626 0.00000000 0.00000000 B-1-X 0.00 0.96850% ~~997~~996.~~08207273~~65320078 0.~~80472831~~80438225 0.00000000 0.00000000 B-2 7,802,000.00 4.~~94555~~93778% ~~997~~996.~~08207255~~65320046 4.~~10926814~~10104845 0.00000000 0.00000000 B-3 4,335,000.00 4.~~94555~~93778% ~~997~~996.~~08207151~~65320185 4.~~10926874~~10104729 0.00000000 0.00000000 B-4 5,202,000.00 4.~~94555~~93778% ~~997~~996.~~08207228~~65320069 4.~~10926759~~10104767 0.00000000 0.00000000 B-5 2,890,000.00 4.~~94555~~93778% ~~997~~996.~~08207266~~65320069 4.~~10926644~~10104844 0.00000000 0.00000000 B-6 2,311,849.07 4.~~94555~~93778% ~~997~~996.~~08207163~~65320280 4.~~10926912~~10104627 0.00000000 0.00000000 AR 50.00 2.~~56762~~56682% 0.00000000 0.00000000 0.00000000 0.00000000 ALR 50.00 2.~~56762~~56682% 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 0.00000000 0.00000000 1.~~45747616~~45865984 0.00000000 ~~898~~860.~~60344363~~85044391 1-AX 0.00000000 0.00000000 0.~~70240578~~69881380 0.00000000 ~~898~~860.~~60344363~~85044391 2-A1 0.00000000 0.00000000 1.~~49637869~~43688667 0.00000000 ~~732~~707.~~53093599~~89235038 2-AX 0.00000000 0.00000000 1.~~84947279~~79158744 0.00000000 ~~732~~707.~~53093599~~89235038 3-A1 0.00000000 0.00000000 3.~~18648412~~13443920 0.00000000 ~~897~~862.~~51016052~~87203345 3-A2 0.00000000 0.00000000 3.~~42315427~~36704401 0.00000000 ~~897~~862.~~51016085~~87203338 3-A3 0.00000000 0.00000000 3.~~38358220~~32815200 0.00000000 ~~897~~862.~~51016085~~87203313 3-A4 0.00000000 0.00000000 2.~~95666352~~90856613 0.00000000 ~~897~~862.~~51016052~~87203345 3-AX 0.00000000 0.00000000 0.~~74375637~~73098218 0.00000000 ~~897~~862.~~51016073~~87203328 4-A1 0.00000000 0.00000000 2.~~47755528~~39031015 0.00000000 ~~807~~772.~~57887009~~65653266 4-A2 0.00000000 0.00000000 2.~~94419134~~84255430 0.00000000 ~~807~~772.~~57887005~~65653254 4-AX 0.00000000 0.00000000 0.~~98415609~~95380307 0.00000000 ~~807~~772.~~57887024~~65653261 5-A1 0.00000000 0.00000000 2.~~87191002~~83259526 0.00000000 ~~861~~842.~~86474335~~43421389 5-A2 0.00000000 0.00000000 3.~~50325231~~45601273 0.00000000 ~~861~~842.~~86474537~~43421296 5-AX 0.00000000 0.00000000 0.~~63134277~~62341549 0.00000000 ~~861~~842.~~86474335~~43421389 6-A1 0.00000000 0.00000000 2.~~66734973~~62589076 0.00000000 ~~795~~757.~~99676073~~37333280 6-AX 0.00000000 0.00000000 0.~~86739810~~85463523 0.00000000 ~~795~~757.~~99676073~~37333280 7-A1 0.00000000 0.00000000 2.~~92000529~~73518850 0.00000000 ~~817~~809.~~01939555~~27118598 7-AX 0.00000000 0.00000000 0.~~80335576~~76050895 0.00000000 ~~817~~809.~~01939555~~27118598 8-A1 0.00000000 0.00000000 2.~~28431899~~17296608 0.00000000 ~~761~~714.~~57370076~~89240506 8-A2 0.00000000 0.00000000 1.~~63608000~~55545671 0.00000000 ~~761~~714.~~57370076~~89240506 8-A3 0.00000000 0.00000000 1.~~72935170~~64430704 0.00000000 ~~761~~714.~~57370086~~89240506 8-A4 0.00000000 0.00000000 21.~~07245866~~97114902 0.00000000 ~~761~~714.~~57370082~~89240501 8-AX 0.00000000 0.00000000 1.~~34579268~~28199611 0.00000000 ~~761~~714.~~57370081~~89240505 B-1 0.00000000 0.00000000 3.~~30453949~~29666626 0.00000000 996.~~65320078~~21975958 B-1-X 0.00000000 0.00000000 0.~~80472831~~80438225 0.00000000 996.~~65320078~~21975958 B-2 0.00000000 0.00000000 4.~~10926814~~10104845 0.00000000 996.~~65320046~~21976032 B-3 0.00000000 0.00000000 4.~~10926874~~10104729 0.00000000 996.~~65320185~~21976009 B-4 0.00000000 0.00000000 4.~~10926759~~10104767 0.00000000 996.~~65320069~~21975971 B-5 0.00000000 0.00000000 4.~~10926644~~10104844 0.00000000 996.~~65320069~~21976125 B-6 0.00000000 0.00000000 4.~~10926912~~10104627 0.00000000 996.~~65320280~~21976187 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 3-AX-1 0.97735% 13,~~539~~307,~~935~~383.8615 1312,~~307~~793,~~383~~803.1564 0.00 0.00 8986.~~75101605~~28720335% 3-AX-2 0.97735% 98,~~026~~871,~~928~~887.3194 8,~~871~~529,~~887~~490.9405 0.00 0.00 8986.~~75101608~~28720334% 3-AX-3 0.97735% ~~36,107,713.22~~ 35,487,551.76 34,117,960.19 0.00 0.00 8986.~~75101608~~28720331% 3-AX-4 0.97735% 13,~~539~~307,~~935~~383.8615 1312,~~307~~793,~~383~~803.1564 0.00 0.00 8986.~~75101605~~28720335% 4-AX-1 1.41728% ~~29,203,914.24~~ 28,303,216.66 27,079,293.50 0.00 0.00 8077.~~75788701~~26565327% 4-AX-2 1.41728% ~~20,294,499.71~~ 19,668,583.38 18,818,049.85 0.00 0.00 8077.~~75788700~~26565325% 8-AX-1 2.02002% 15,~~789~~041,~~576~~080.5859 1514,~~041~~119,~~080~~125.5900 0.00 0.00 7671.~~15737008~~48924051% 8-AX-2 2.02002% ~~31,579,153.16~~ 30,082,161.18 28,238,250.00 0.00 0.00 7671.~~15737008~~48924051% 8-AX-3 2.02002% ~~39,473,941.45~~ 37,602,701.48 35,297,812.50 0.00 0.00 7671.~~15737009~~48924051% 8-AX-4 2.02002% ~~23,691,560.12~~ 22,568,475.05 21,185,121.53 0.00 0.00 7671.~~15737008~~48924050%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1420,~~830~~553,~~081~~452.9932 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3745,~~529~~505.8262 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1420,~~867~~598,~~611~~957.8194 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~132~~129,~~859~~696.9277 Payment of Interest and Principal 1420,~~734~~469,~~751~~261.8917 Total Withdrawals (Pool Distribution Amount) 1420,~~867~~598,~~611~~957.8194 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~131~~128,~~413~~260.0413 LPMI 1,~~347~~346.3984 WMMSC Fee 9989.4980 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~132~~129,~~859~~696.9277

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1817 1 0 0 1918 47,~~804~~843,~~012~~798.5300 494,~~845~~252.6231 0.00 0.00 58,~~298~~338,~~858~~050.1531 60 Days 42 0 0 0 42 1430,~~605,493~~911.1611 0.00 0.00 0.00 1430,~~605,493~~911.1611 90 Days 1 0 0 1 02 1151,533.17 0.00 0.00 ~~130~~479,~~445~~960.~~47 0.~~00 ~~130~~631,~~445~~493.4717 120 Days 0 0 01 0 01 0.00 0.00 0130,445.0047 0.00 0130,445.0047 150 Days 0 1 0 0 1 0.00 368,~~948~~581.9150 0.00 0.00 368,~~948~~581.9150 180+ Days 0 1 0 0 1 0.00 687,378.04 0.00 0.00 687,378.04 Totals 2220 3 1 01 2625 68,~~409~~426,~~505~~242.6928 1,~~551~~550,~~172~~211.5785 130,445.47 0479,960.00 810,~~091~~586,~~123~~859.7360 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~160542~~135605% 0.~~064475~~066800% 0.000000% 0.000000% 1.~~225016~~202405% 1.~~009888~~715679% 0.~~104025~~108108% 0.000000% 0.000000% 1.~~113913~~823787% 60 Days 0.~~257898~~133601% 0.000000% 0.000000% 0.000000% 0.~~257898~~133601% 0.~~337503~~094253% 0.000000% 0.000000% 0.000000% 0.~~337503~~094253% 90 Days 0.~~000000~~066800% 0.000000% 0.~~064475~~000000% 0.~~000000~~066800% 0.~~064475~~133601% 0.~~000000~~033145% 0.000000% 0.~~027422~~000000% 0.~~000000~~104982% 0.~~027422~~138127% 120 Days 0.000000% 0.000000% 0.~~000000~~066800% 0.000000% 0.~~000000~~066800% 0.000000% 0.000000% 0.~~000000~~028532% 0.000000% 0.~~000000~~028532% 150 Days 0.000000% 0.~~064475~~066800% 0.000000% 0.000000% 0.~~064475~~066800% 0.000000% 0.~~077560~~080620% 0.000000% 0.000000% 0.~~077560~~080620% 180+ Days 0.000000% 0.~~064475~~066800% 0.000000% 0.000000% 0.~~064475~~066800% 0.000000% 0.~~144499~~150351% 0.000000% 0.000000% 0.~~144499~~150351% Totals 1.~~418440~~336005% 0.~~193424~~200401% 0.~~064475~~066800% 0.~~000000~~066800% 1.~~676338~~670007% 1.~~347391~~843077% 0.~~326084~~339079% 0.~~027422~~028532% 0.~~000000~~104982% 12.~~700897~~315670%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~650~~3,481,000.00 0.00 0.00 0.00 ~~650~~3,481,000.00 60 Days 10 0 0 0 10 ~~630,000~~0.00 0.00 0.00 0.00 ~~630,000~~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 23 0 0 0 23 13,~~280~~481,000.00 0.00 0.00 0.00 13,~~280~~481,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 14.~~428571~~477612% 0.000000% 0.000000% 0.000000% 14.~~428571~~477612% 110.~~877136~~459674% 0.000000% 0.000000% 0.000000% 110.~~877136~~459674% 60 Days 10.~~428571~~000000% 0.000000% 0.000000% 0.000000% 10.~~428571~~000000% 10.~~819377~~000000% 0.000000% 0.000000% 0.000000% 10.~~819377~~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 24.~~857143~~477612% 0.000000% 0.000000% 0.000000% 24.~~857143~~477612% 310.~~696513~~459674% 0.000000% 0.000000% 0.000000% 310.~~696513~~459674% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~118,096~~0.9200 0.00 0.00 0.00 ~~118,096~~0.9200 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 1 0 0 1 0.00 687,378.04 0.00 0.00 687,378.04 Totals 10 1 0 0 21 ~~118,096~~0.9200 687,378.04 0.00 0.00 ~~805~~687,~~474~~378.9604 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~578035~~000000% 0.000000% 0.000000% 0.000000% 0.~~578035~~000000% 0.~~237030~~000000% 0.000000% 0.000000% 0.000000% 0.~~237030~~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.~~578035~~595238% 0.000000% 0.000000% 0.~~578035~~595238% 0.000000% 1.~~379620~~423225% 0.000000% 0.000000% 1.~~379620~~423225% Totals 0.~~578035~~000000% 0.~~578035~~595238% 0.000000% 0.000000% 10.~~156069~~595238% 0.~~237030~~000000% 1.~~379620~~423225% 0.000000% 0.000000% 1.~~616650~~423225% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 52 0 0 0 52 ~~960~~385,~~626~~585.6303 0.00 0.00 0.00 ~~960~~385,~~626~~585.6303 60 Days 02 0 0 0 02 0430,911.0011 0.00 0.00 0.00 0430,911.0011 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 54 0 0 0 54 ~~960~~816,~~626~~496.6314 0.00 0.00 0.00 ~~960~~816,~~626~~496.6314 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~333333~~555556% 0.000000% 0.000000% 0.000000% 10.~~333333~~555556% 10.~~252339~~521309% 0.000000% 0.000000% 0.000000% 10.~~252339~~521309% 60 Days 0.~~000000~~555556% 0.000000% 0.000000% 0.000000% 0.~~000000~~555556% 0.~~000000~~582589% 0.000000% 0.000000% 0.000000% 0.~~000000~~582589% 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.~~333333~~111111% 0.000000% 0.000000% 0.000000% 1.~~333333~~111111% 1.~~252339~~103898% 0.000000% 0.000000% 0.000000% 1.~~252339~~103898% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 1 0 0 1 0.00 494,~~845~~252.6231 0.00 0.00 494,~~845~~252.6231 60 Days 10 0 0 0 10 ~~479,960~~0.00 0.00 0.00 0.00 ~~479,960~~0.00 90 Days 0 0 0 01 01 0.00 0.00 0.00 0479,960.00 0479,960.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 1 0 01 2 ~~479,960~~0.00 494,~~845~~252.6231 0.00 0479,960.00 974,~~805~~212.6231 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 1.~~030928~~063830% 0.000000% 0.000000% 1.~~030928~~063830% 0.000000% 0.~~946603~~984555% 0.000000% 0.000000% 0.~~946603~~984555% 60 Days 10.~~030928~~000000% 0.000000% 0.000000% 0.000000% 10.~~030928~~000000% 0.~~918128~~000000% 0.000000% 0.000000% 0.000000% 0.~~918128~~000000% 90 Days 0.000000% 0.000000% 0.000000% 01.~~000000~~063830% 01.~~000000~~063830% 0.000000% 0.000000% 0.000000% 0.~~000000~~956085% 0.~~000000~~956085% 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.~~030928~~000000% 1.~~030928~~063830% 0.000000% 01.~~000000~~063830% 2.~~061856~~127660% 0.~~918128~~000000% 0.~~946603~~984555% 0.000000% 0.~~000000~~956085% 1.~~864731~~940640% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 31 0 0 0 31 ~~944~~122,~~363~~991.6815 0.00 0.00 0.00 ~~944~~122,~~363~~991.6815 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 31 0 0 0 31 ~~944~~122,~~363~~991.6815 0.00 0.00 0.00 ~~944~~122,~~363~~991.6815 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~173913~~735294% 0.000000% 0.000000% 0.000000% 20.~~173913~~735294% 20.~~047744~~272369% 0.000000% 0.000000% 0.000000% 20.~~047744~~272369% 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 20.~~173913~~735294% 0.000000% 0.000000% 0.000000% 20.~~173913~~735294% 20.~~047744~~272369% 0.000000% 0.000000% 0.000000% 20.~~047744~~272369% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 ~~605~~1,~~948~~055,569.9238 0.00 0.00 0.00 ~~605~~1,~~948~~055,569.9238 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~130,445~~0.4700 0.00 ~~130,445~~0.4700 120 Days 0 0 01 0 01 0.00 0.00 0130,445.0047 0.00 0130,445.0047 150 Days 0 1 0 0 1 0.00 368,~~948~~581.9150 0.00 0.00 368,~~948~~581.9150 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 1 1 0 5 ~~605~~1,~~948~~055,569.9238 368,~~948~~581.9150 130,445.47 0.00 1,~~105~~554,~~343~~596.3035 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~229508~~282051% 0.000000% 0.000000% 0.000000% 1.~~229508~~282051% 01.~~858686~~565508% 0.000000% 0.000000% 0.000000% 01.~~858686~~565508% 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.~~409836~~000000% 0.000000% 0.~~409836~~000000% 0.000000% 0.000000% 0.~~184853~~000000% 0.000000% 0.~~184853~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~427350% 0.000000% 0.~~000000~~427350% 0.000000% 0.000000% 0.~~000000~~193463% 0.000000% 0.~~000000~~193463% 150 Days 0.000000% 0.~~409836~~427350% 0.000000% 0.000000% 0.~~409836~~427350% 0.000000% 0.~~522835~~546641% 0.000000% 0.000000% 0.~~522835~~546641% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~229508~~282051% 0.~~409836~~427350% 0.~~409836~~427350% 0.000000% 2.~~049180~~136752% 01.~~858686~~565508% 0.~~522835~~546641% 0.~~184853~~193463% 0.000000% 12.~~566375~~305612% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~390~~251,208.0607 0.00 0.00 0.00 ~~390~~251,208.0607 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 21 ~~390~~251,208.0607 0.00 0.00 0.00 ~~390~~251,208.0607 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~222222~~111111% 0.000000% 0.000000% 0.000000% 21.~~222222~~111111% 10.~~289116~~837223% 0.000000% 0.000000% 0.000000% 10.~~289116~~837223% 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 21.~~222222~~111111% 0.000000% 0.000000% 0.000000% 21.~~222222~~111111% 10.~~289116~~837223% 0.000000% 0.000000% 0.000000% 10.~~289116~~837223% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 37 0 0 0 37 12,~~134~~547,~~768~~444.3237 0.00 0.00 0.00 12,~~134~~547,~~768~~444.3237 60 Days 20 0 0 0 20 ~~495,533~~0.1600 0.00 0.00 0.00 ~~495,533~~0.1600 90 Days 01 0 0 0 01 0151,533.0017 0.00 0.00 0.00 0151,533.0017 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 58 0 0 0 58 12,~~630~~698,~~301~~977.4854 0.00 0.00 0.00 12,~~630~~698,~~301~~977.4854 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~824176~~011494% 0.000000% 0.000000% 0.000000% 02.~~824176~~011494% 02.~~984099~~340260% 0.000000% 0.000000% 0.000000% 02.~~984099~~340260% 60 Days 0.~~549451~~000000% 0.000000% 0.000000% 0.000000% 0.~~549451~~000000% 0.~~429739~~000000% 0.000000% 0.000000% 0.000000% 0.~~429739~~000000% 90 Days 0.~~000000~~287356% 0.000000% 0.000000% 0.000000% 0.~~000000~~287356% 0.~~000000~~139209% 0.000000% 0.000000% 0.000000% 0.~~000000~~139209% 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 12.~~373626~~298851% 0.000000% 0.000000% 0.000000% 12.~~373626~~298851% 12.~~413837~~479469% 0.000000% 0.000000% 0.000000% 12.~~413837~~479469%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3745,~~529~~505.8262

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 233,900.00 0.04047049% 233,900.00 0.~~04918725~~05118020% Fraud 17,338,558.00 2.99999992% 17,338,558.00 3.~~64615656~~79388963% Special Hazard 5,779,519.00 0.99999992% 5,779,519.00 1.~~21538545~~26462980% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~262629~~253819% Weighted Average Net Coupon 4.~~939651~~930154% Weighted Average Pass-Through Rate 4.~~936095~~926529% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 1,~~592~~551 Number Of Loans Paid In Full 4154 Ending Scheduled Collateral Loan Count 1,~~551~~497 Beginning Scheduled Collateral Balance ~~488~~475,~~256~~529,~~070~~717.6352 Ending Scheduled Collateral Balance ~~475~~457,~~529~~012,~~717~~715.5248 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~475~~457,~~697~~183,~~549~~404.5083 Monthly P &I Constant 2,~~351~~288,~~613~~743.2578 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 ~~475~~457,~~529~~012,~~717~~715.5248 Scheduled Principal ~~210~~206,~~354~~787.5790 Unscheduled Principal 1218,~~515~~310,~~998~~214.5414

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 3.~~252788~~264360 5.~~622721~~601530 5.~~612109~~615416 Weighted Average Net Rate 2.~~877788~~889360 5.~~313163~~292533 5.~~278571~~282193 Weighted Average Maturity ~~351~~350 ~~352~~ 351 350 Beginning Loan Count 7170 ~~180~~173 ~~381~~375 Loans Paid In Full 13 75 615 Ending Loan Count 7067 ~~173~~168 ~~375~~360 Beginning Scheduled Balance 34,~~789~~624,~~784~~885.7443 5149,~~274~~808,~~263~~175.2084 7776,~~919~~675,~~208~~996.1028 Ending scheduled Balance 3433,~~624~~278,~~885~~439.4303 4948,~~808~~282,~~175~~037.8418 7673,~~675~~933,~~996~~933.2886 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 96,~~866~~530.1746 ~~254~~245,~~563~~953.6038 ~~404~~397,~~082~~992.2608 Scheduled Principal 2,~~563~~340.0237 1413,~~312~~451.8571 39,~~673~~185.0171 Unscheduled Principal ~~162~~1,~~336~~344,106.2903 1,~~451~~512,~~774~~686.5195 12,~~203~~702,~~538~~876.8171 Scheduled Interest 94,~~303~~190.1509 ~~240~~232,~~250~~501.7567 ~~364~~358,~~409~~806.2537 Servicing Fees 10,~~871~~820.8128 1312,~~226~~825.9951 21,~~657~~291.5084 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 238.28 157.3423 143.7257 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 83,~~193~~131.0653 ~~226~~219,~~866~~518.4293 ~~342~~337,~~608~~370.0396 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 2.~~869569~~881102 5.~~309480~~288745 5.~~276358~~279946

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~566144~~551488 5.~~150634~~147058 5.~~575327~~572198 Weighted Average Net Rate 5.~~260714~~244617 4.~~816438~~811907 5.~~250380~~247045 Weighted Average Maturity ~~351~~350 ~~351~~350 ~~351~~350 Beginning Loan Count ~~100~~97 ~~140~~138 ~~248~~244 Loans Paid In Full 3 2 410 Ending Loan Count 9794 ~~138~~136 ~~244~~234 Beginning Scheduled Balance 5352,~~785~~256,~~576~~989.0797 46,~~647~~105,~~369~~137.5003 7170,~~506~~537,~~668~~731.3340 Ending scheduled Balance 5250,~~256~~180,~~989~~495.9702 4645,~~105~~144,~~137~~736.0399 7067,~~537~~396,~~731~~339.4089 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~274~~266,~~224~~609.5148 ~~216~~214,~~839~~445.3302 ~~369~~363,~~227~~739.2849 Scheduled Principal 24,~~742~~856.6312 16,~~619~~690.7418 36,~~999~~197.7268 Unscheduled Principal 12,~~503~~051,~~843~~638.4783 ~~525~~943,~~612~~709.7386 ~~931~~3,~~937~~105,193.2183 Scheduled Interest ~~249~~241,~~481~~753.8836 ~~200~~197,~~219~~754.5984 ~~332~~327,~~227~~541.5681 Servicing Fees 13,~~689~~363.7845 12,~~991~~876.1282 19,~~363~~112.2792 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 ~~235~~228,~~792~~389.1091 ~~187~~184,~~228~~878.4702 ~~312~~308,~~864~~428.2989 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.~~260714~~244617 4.~~816438~~811907 5.~~250380~~247045

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~525532~~486259 5.~~116598~~112565 5.~~262629~~253819 Weighted Average Net Rate 5.~~183323~~140553 4.~~812514~~808017 4.~~939651~~930154 Weighted Average Maturity ~~350~~349.00 ~~352~~351.00 ~~351~~350.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~169~~161,~~448~~366.4925 ~~566~~542,~~361~~107.6162 2,~~351~~288,~~613~~743.2578 Beginning Loan Count 9390 ~~379~~364 1,~~592~~551 Loans Paid In Full 30 1516 4154 Ending Loan Count 90 ~~364~~348 1,~~551~~497 Beginning Scheduled Balance 3130,~~819~~251,~~581~~343.7499 ~~120~~115,~~513~~269,~~618~~457.9558 ~~488~~475,~~256~~529,~~070~~717.6352 Ending Scheduled Balance 3029,~~251~~985,~~343~~799.9904 ~~115~~108,~~269~~810,~~457~~934.5847 ~~475~~457,~~529~~012,~~717~~715.5248 Scheduled Principal 2223,~~931~~060.7365 5251,~~511~~005.8748 ~~210~~206,~~354~~787.5790 Unscheduled Principal 1242,~~545,306~~484.0230 56,~~191~~407,~~649~~517.5063 1218,~~515~~310,~~998~~214.5414 Scheduled Interest ~~146~~138,~~516~~305.7660 ~~513~~491,~~849~~102.7414 2,~~141~~081,~~258~~955.6888 Servicing Fee 98,~~074~~715.1106 3029,~~538~~254.4625 ~~131~~128,~~413~~260.0413 Master Servicing Fee 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 ~~166~~157.9621 740.5835 1,~~446~~436.8864 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 ~~137~~129,~~275~~433.6933 ~~482~~461,~~570~~107.7054 21,~~008~~952,~~398~~259.7611 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.~~177026~~134317 4.~~805140~~800309 4.~~936095~~926529

Miscellaneous Reporting Group Group 1 Senior % 92.~~581510~~546729% Senior Prepayment % 100.000000% Subordinate % 7.~~418490~~453271% Group Group 2 Senior % 91.~~279018~~024825% Senior Prepayment % 100.000000% Subordinate % 8.~~720982~~975175% Group Group 3 Senior % 92.~~678705~~563787% Senior Prepayment % 100.000000% Subordinate % 7.~~321295~~436213%

Miscellaneous Reporting Group Group 4 Senior % 9291.~~029160~~799777% Senior Prepayment % 100.000000% Subordinate % 78.~~970840~~200223% Group Group 5 Senior % 92.~~359910~~272810% Senior Prepayment % 100.000000% Subordinate % 7.~~640090~~727190% Group Group 6 Senior % 91.~~803210~~694915% Senior Prepayment % 100.000000% Subordinate % 8.~~196790~~305085%

Miscellaneous Reporting Group Group 7 Senior % 9291.~~303098~~909923% Senior Prepayment % 100.000000% Subordinate % 78.~~696902~~090077% Group Group 8 Senior % 91.~~719286~~346329% Senior Prepayment % 100.000000% Subordinate % 8.~~280714~~653671%

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ADJ RATE MORT TR 2004 3