8-K 1 mst04006_10506.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 27, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-31 Pooling and Servicing Agreement) (Commission 54-2155148 (State or other File Number) 54-2155149 jurisdiction 54-2155150 of Incorporation) IRS EIN 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 June 27, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-6 Trust. (All Certificates except group 2) On June 28, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-6 Trust. (Group 2 Certificates) ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (All Certificates except group 2), relating to the June 27, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (Group 2 Certificates), relating to the June 28, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (All Certificates except group 2), relating to the June 27, 2005 distribution. EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-6 Trust (Group 2 Certificates), relating to the June 28, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2004-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ 1-A-1 57643MCM4 SEN 5.~~24996~~24945% 6362,~~443~~848,~~237~~538.4227 ~~277~~274,~~417~~933.3666 ~~594,699.14~~ 1-A-2 57643MDU5 SEN 5.~~24996~~24945% 34,269,000.00 149,~~847~~911.5823 ~~0.00~~ 2-A-1 57643MCN2 SEN 5.12500% 4544,~~705~~431,~~061~~417.5475 ~~195~~189,~~191~~759.3318 ~~1,273,643.80~~ 2-A-2 57643MCP7 SEN 3.~~42000~~49000% 6,~~855~~664,~~759~~712.2366 19,~~538~~383.1821 ~~191,046.57~~ 2-A-3 57643MCQ5 IO 4.~~58000~~51000% 0.00 2625,~~165~~048.1621 ~~0.00~~ 2-A-4 57643MCR3 SEN 5.50000% 2120,~~109~~635,~~746~~827.3401 9694,~~749~~580.3587 ~~473,919.33~~ 2-A-5 57643MCS1 SEN 5.75000% 21,340,000.00 102,~~250~~254.3117 ~~0.00~~ 2-A-6 57643MCT9 SEN 5.50000% 3029,~~022~~415,~~341~~951.2379 ~~137~~134,~~597~~823.2011 ~~606,389.43~~ 2-A-7 57643MCU6 SEN 6.00000% 4,755,000.00 23,~~774~~775.~~10 0.~~00 2-A-8 57643MCV4 SEN 6.00000% 3,042,074.00 15,~~209~~210.8037 ~~0.00~~ 2-A-9 57643MCW2 ACCR 5.25000% 4,~~942~~916,~~365~~497.3489 21,~~622~~509.0368 ~~25,867.45~~ 2-A-10 57643MCX0 ACCR 5.25000% 4,739,000.00 20,~~732~~733.3413 ~~0.00~~ 2-A-11 57643MCY8 SEN 5.25000% 5,~~912~~938,~~783~~651.6611 25,~~867~~981.4560 ~~(25,867.45)~~ 2-A-12 57643MCZ5 SEN 5.50000% 17,146,000.00 78,~~582~~585.8783 ~~0.00~~ 2-A-13 57643MDA9 SEN 5.50000% 1,000,000.00 4,583.1633 ~~0.00~~ 2-A-14 57643MDB7 SEN 5.50000% 1,160,000.00 5,316.4767 ~~0.00~~ 2-A-15 57643MDC5 PO 0.00000% 970,000.00 0.00 ~~0.00~~ 3-A-1 57643MDD3 SEN 5.25000% 5958,~~563~~408,~~640~~693.0420 ~~260~~255,~~581~~538.0903 ~~1,154,946.84~~ 4-A-1 57643MDE1 SEN 5.00000% 9492,~~487~~756,~~987~~145.3663 ~~393~~386,~~685~~483.0994 ~~1,731,841.73~~ 5-A-1 57643MDF8 SEN 5.00000% ~~136~~135,~~741~~280,~~544~~452.8462 ~~569~~563,~~734~~668.9356 ~~1,461,092.22~~ 5-A-2 57643MDT8 PO 0.00000% 7,~~196~~120,~~923~~023.4182 0.00 ~~76,899.59~~ 6-A-1 57643MDG6 SEN 4.50000% 52,~~785~~208,~~166~~892.1040 ~~197~~195,~~936~~783.9035 ~~576,273.71~~ 7-A-1 57643MDH4 SEN 5.25000% ~~133~~132,~~622~~840,~~728~~464.7702 ~~584~~581,~~577~~177.3703 ~~782,264.75~~ 15-PO 57643MDJ0 PO 0.00000% 4,~~209~~147,~~580~~804.2571 0.00 ~~61,775.54~~ 30-PO 57643MDK7 PO 0.00000% 4,~~079~~045,~~959~~118.2198 0.00 ~~34,840.23~~ 15-AX 57643MDL5 IO 5.00000% 0.00 6,~~143~~001.3122 ~~0.00~~ 30-AX 57643MDM3 IO 5.50000% 0.00 5,~~837~~521.1432 ~~0.00~~ A-UR 57643MDP6 SEN 5.25000% 0.00 0.00 ~~0.00~~ A-LR 57643MDN1 SEN 5.25000% 0.00 0.0010 ~~0.00~~ 1-B-1 57643MDV3 SUB 5.~~24996~~24945% 1,~~619~~617,~~472~~539.5875 7,~~081~~076.4500 1~~,932.83 1~~-B-2 57643MDW1 SUB 5.~~24996~~24945% ~~647~~646,~~591~~818.2940 2,~~831~~829.7154 ~~772.90~~ 1-B-3 57643MDX9 SUB 5.~~24996~~24945% ~~324~~323,~~289~~902.9995 1,~~418~~416.0293 ~~387.04~~ 1-B-4 57643MDY7 SUB 5.~~24996~~24945% ~~323~~322,~~301~~915.3044 1,~~413~~412.7061 ~~385.86~~ 1-B-5 57643MDZ4 SUB 5.~~24996~~24945% ~~162~~161,~~145~~951.0048 ~~709~~708.0146 ~~193.52~~ 1-B-6 57643MEA8 SUB 5.~~24996~~24945% 162,~~710~~516.2001 ~~711~~710.4893 ~~194.07~~ B-1 57643MDQ4 SUB 5.~~06454~~06493% 5,~~577~~560,~~361~~315.5198 23,~~538~~468.0782 ~~17,045.53~~ B-2 57643MDR2 SUB 5.~~06454~~06493% 2,~~478~~470,~~503~~928.2342 10,~~460~~429.0022 ~~7,574.80~~ B-3 57643MDS0 SUB 5.~~06454~~06493% ~~929~~926,~~560~~719.2533 3,~~923~~911.0147 ~~2,840.92~~ B-4 57643MEB6 SUB 5.~~06454~~06493% ~~929~~926,~~560~~719.2533 3,~~923~~911.0147 ~~2,840.92~~ B-5 57643MEC4 SUB 5.~~06454~~06493% ~~619~~617,~~382~~489.7276 2,~~613~~606.9728 ~~1,892.96~~ B-6 57643MED2 SUB 5.~~06454~~06493% ~~620~~618,~~114~~219.2006 2,~~617~~609.0636 ~~1,895.05~~ Totals ~~773~~764,~~493~~436,~~891~~301.2677 3,~~280~~241,~~181~~653.~~01 9,057,589.28~~89

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 803,330.11 0.00 62,~~848~~045,~~538~~208.2716 ~~872~~1,~~116~~078,263.5077 0.00 1-A-2 0.00 0.00 34,269,000.00 149,~~847~~911.5823 0.00 2-A-1 1,570,903.21 0.00 4442,~~431~~860,~~417~~514.7554 1,~~468~~760,~~835~~662.1339 0.00 2-A-2 235,635.48 0.00 6,~~664~~429,~~712~~077.6618 ~~210~~255,~~584~~018.7569 0.00 2-A-3 0.00 0.00 260.00 25,~~165~~048.1621 0.00 2-A-4 584,528.73 0.00 20,~~635~~051,~~827~~298.0127 ~~570~~679,~~668~~109.6860 0.00 2-A-5 0.00 0.00 21,340,000.00 102,~~250~~254.3117 0.00 2-A-6 747,916.42 0.00 2928,~~415~~668,~~951~~035.7937 ~~743~~882,~~986~~739.6353 0.00 2-A-7 0.00 0.00 4,755,000.00 23,~~774~~775.1000 0.00 2-A-8 0.00 0.00 3,042,074.00 15,~~209~~210.8037 0.00 2-A-9 25,981.60 0.00 4,~~916~~890,~~497~~516.8929 47,~~489~~491.4828 0.00 2-A-10 0.00 0.00 4,739,000.00 20,~~732~~733.3413 0.00 2-A-11 (25,981.60) 0.00 5,~~938~~964,~~651~~632.1171 0.00 0.00 2-A-12 0.00 0.00 17,146,000.00 78,~~582~~585.8783 0.00 2-A-13 0.00 0.00 1,000,000.00 4,583.1633 0.00 2-A-14 0.00 0.00 1,160,000.00 5,316.4767 0.00 2-A-15 0.00 0.00 970,000.00 0.00 0.00 3-A-1 699,830.07 0.00 5857,~~408~~708,~~693~~863.2014 1955,~~415,527~~368.9310 0.00 4-A-1 795,830.70 0.00 9291,~~756~~960,~~145~~314.6393 21,~~125~~182,~~526~~314.8264 0.00 5-A-1 727,243.65 0.00 ~~135~~134,~~280~~553,~~452~~208.6297 21,~~030~~290,~~827~~912.1521 0.00 5-A-2 38,275.98 0.00 7,~~120~~081,~~023~~747.8284 7638,~~899~~275.5998 0.00 6-A-1 247,728.44 0.00 5251,~~208~~961,~~892~~163.4095 ~~774~~443,~~210~~511.6179 0.00 7-A-1 194,416.99 0.00 132,~~840~~646,~~464~~047.0203 1775,~~366,842~~594.1202 0.00 15-PO 19,984.84 0.00 4,~~147~~127,~~804~~819.7187 6119,~~775~~984.5484 0.00 30-PO 58,408.67 0.00 43,~~045~~986,~~118~~710.9832 3458,~~840~~408.2367 0.00 15-AX 0.00 0.00 0.00 6,~~143~~001.3122 0.00 30-AX 0.00 0.00 0.00 5,~~837~~521.1432 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.10 0.00 1-B-1 1,943.88 0.00 1,~~617~~615,~~539~~595.7587 9,~~014~~019.2888 0.00 1-B-2 777.31 0.00 646,~~818~~041.4008 3,~~604~~606.6185 0.00 1-B-3 389.25 0.00 323,~~902~~513.9570 1,~~805~~806.0618 0.00 1-B-4 388.06 0.00 322,~~915~~527.4438 1,~~799~~800.5667 0.00 1-B-5 194.62 0.00 161,~~951~~756.4885 ~~902~~903.5308 0.00 1-B-6 195.30 0.1200 162,~~516~~320.0170 ~~905~~906.5523 0.17 B-1 17,146.97 0.00 5,~~560~~543,~~315~~169.9802 40,~~583~~615.6079 0.00 B-2 7,619.88 0.00 2,~~470~~463,~~928~~308.4255 18,~~034~~049.8010 0.00 B-3 2,857.83 0.00 ~~926~~923,~~719~~861.3350 6,~~763~~769.9330 0.00 B-4 2,857.83 0.00 ~~926~~923,~~719~~861.3350 6,~~763~~769.9330 0.00 B-5 1,904.22 0.00 ~~617~~615,~~489~~585.7654 4,~~506~~510.9350 0.00 B-6 1,906.47 0.0900 ~~618~~616,~~219~~312.0659 4,~~512~~515.1183 0.09 Totals 6,762,214.91 0.2100 ~~764~~757,~~436~~674,~~301~~086.7785 1210,~~337~~003,~~770~~868.2980 0.26 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 71,672,000.00 6362,~~443~~848,~~237~~538.4227 116,~~618~~710.9883 ~~478~~686,~~080~~619.1628 0.00 0.00 1-A-2 34,269,000.00 34,269,000.00 0.00 0.00 0.00 0.00 2-A-1 56,160,000.00 4544,~~705~~431,~~061~~417.5475 ~~100~~99,~~334~~553.1075 1,~~173~~471,~~309~~349.7046 0.00 0.00 2-A-2 8,424,000.00 6,~~855~~664,~~759~~712.2366 1514,~~050~~933.1106 ~~175~~220,~~996~~702.4542 0.00 0.00 2-A-3 0.00 0.00 0.00 0.00 0.00 0.00 2-A-4 25,000,000.00 2120,~~109~~635,~~746~~827.3401 37,~~334~~043.0467 ~~436~~547,~~585~~485.2906 0.00 0.00 2-A-5 21,340,000.00 21,340,000.00 0.00 0.00 0.00 0.00 2-A-6 35,000,000.00 3029,~~022~~415,~~341~~951.2379 47,~~769~~398.6613 ~~558~~700,~~619~~518.7728 0.00 0.00 2-A-7 4,755,000.00 4,755,000.00 0.00 0.00 0.00 0.00 2-A-8 3,042,074.00 3,042,074.00 0.00 0.00 0.00 0.00 2-A-9 5,195,000.00 4,~~942~~916,~~365~~497.3489 21,~~037~~646.7755 2324,~~829~~335.6905 0.00 0.00 2-A-10 4,739,000.00 4,739,000.00 0.00 0.00 0.00 0.00 2-A-11 5,660,149.00 5,~~912~~938,~~783~~651.6611 0.00 0.00 (25,~~867~~981.4560) 0.00 2-A-12 17,146,000.00 17,146,000.00 0.00 0.00 0.00 0.00 2-A-13 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-14 1,160,000.00 1,160,000.00 0.00 0.00 0.00 0.00 2-A-15 970,000.00 970,000.00 0.00 0.00 0.00 0.00 3-A-1 70,000,000.00 5958,~~563~~408,~~640~~693.0420 ~~257~~255,~~936~~668.7741 ~~897~~444,~~010~~161.0665 0.00 0.00 4-A-1 103,098,000.00 9492,~~487~~756,~~987~~145.3663 ~~398~~394,~~125~~500.0086 1401,~~333,716~~329.7484 0.00 0.00 5-A-1 145,350,000.00 ~~136~~135,~~741~~280,~~544~~452.8462 572,~~620~~750.8171 ~~888~~154,~~471~~492.4194 0.00 0.00 5-A-2 7,650,000.00 7,~~196~~120,~~923~~023.4182 30,~~137~~144.9477 468,~~761~~131.6521 0.00 0.00 6-A-1 56,000,000.00 52,~~785~~208,~~166~~892.1040 ~~228~~227,~~050~~488.8206 ~~348~~20,~~222~~240.8938 0.00 0.00 7-A-1 140,000,000.00 ~~133~~132,~~622~~840,~~728~~464.7702 161,~~573~~707.4367 ~~620~~32,~~691~~709.32 0.00 0.00 15-PO 4,485,902.16 4,~~209~~147,~~580~~804.2571 17,~~717~~637.0797 442,~~058~~346.4787 0.00 0.00 30-PO 4,244,792.89 4,~~079~~045,~~959~~118.2198 4,~~929~~916.3785 2953,~~910~~491.8582 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 1,~~619~~617,~~472~~539.5875 1,~~932~~943.8388 0.00 0.00 0.00 1-B-2 655,000.00 ~~647~~646,~~591~~818.2940 ~~772~~777.9031 0.00 0.00 0.00 1-B-3 328,000.00 ~~324~~323,~~289~~902.9995 ~~387~~389.0425 0.00 0.00 0.00 1-B-4 327,000.00 ~~323~~322,~~301~~915.3044 ~~385~~388.8606 0.00 0.00 0.00 1-B-5 164,000.00 ~~162~~161,~~145~~951.0048 ~~193~~194.5262 0.00 0.00 0.00 1-B-6 164,571.67 162,~~710~~516.2001 ~~194~~195.0730 0.00 0.00 0.1200 B-1 5,736,000.00 5,~~577~~560,~~361~~315.5198 17,~~045~~146.5397 0.00 0.00 0.00 B-2 2,549,000.00 2,~~478~~470,~~503~~928.2342 7,~~574~~619.8088 0.00 0.00 0.00 B-3 956,000.00 ~~929~~926,~~560~~719.2533 2,~~840~~857.9283 0.00 0.00 0.00 B-4 956,000.00 ~~929~~926,~~560~~719.2533 2,~~840~~857.9283 0.00 0.00 0.00 B-5 637,000.00 ~~619~~617,~~382~~489.7276 1,~~892~~904.9622 0.00 0.00 0.00 B-6 637,752.16 ~~620~~618,~~114~~219.2006 1,~~895~~906.0547 0.00 0.00 0.0900 Totals 841,109,341.88 ~~773~~764,~~493~~436,~~891~~301.2677 2,~~028~~020,~~192~~282.2791 74,~~055~~767,~~264~~913.4558 (25,~~867~~981.4560) 0.2100 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 ~~594~~803,~~699~~330.1411 62,~~848~~045,~~538~~208.2716 0.~~87689109~~86568267 ~~594~~803,~~699~~330.1411 1-A-2 0.00 34,269,000.00 1.00000000 0.00 2-A-1 1,~~273~~570,~~643~~903.8021 4442,~~431~~860,~~417~~514.7554 0.~~79115772~~76318580 1,~~273~~570,~~643~~903.8021 2-A-2 ~~191~~235,~~046~~635.5748 6,~~664~~429,~~712~~077.6618 0.~~79115772~~76318580 ~~191~~235,~~046~~635.5748 2-A-3 0.00 0.00 0.00000000 0.00 2-A-4 ~~473~~584,~~919~~528.3373 20,~~635~~051,~~827~~298.0127 0.~~82543308~~80205193 ~~473~~584,~~919~~528.3373 2-A-5 0.00 21,340,000.00 1.00000000 0.00 2-A-6 ~~606~~747,~~389~~916.4342 2928,~~415~~668,~~951~~035.7937 0.~~84045577~~81908672 ~~606~~747,~~389~~916.4342 2-A-7 0.00 4,755,000.00 1.00000000 0.00 2-A-8 0.00 3,042,074.00 1.00000000 0.00 2-A-9 25,~~867~~981.4560 4,~~916~~890,~~497~~516.8929 0.~~94639035~~94138908 25,~~867~~981.4560 2-A-10 0.00 4,739,000.00 1.00000000 0.00 2-A-11 (25,~~867~~981.4560) 5,~~938~~964,~~651~~632.1171 1.~~04920402~~05379429 (25,~~867~~981.4560) 2-A-12 0.00 17,146,000.00 1.00000000 0.00 2-A-13 0.00 1,000,000.00 1.00000000 0.00 2-A-14 0.00 1,160,000.00 1.00000000 0.00 2-A-15 0.00 970,000.00 1.00000000 0.00 3-A-1 1699,~~154,946~~830.8407 5857,~~408~~708,~~693~~863.2014 0.~~83440990~~82441233 1699,~~154,946~~830.8407 4-A-1 1795,~~731,841~~830.7370 9291,~~756~~960,~~145~~314.6393 0.~~89968909~~89196992 1795,~~731,841~~830.7370 5-A-1 1727,~~461,092~~243.2265 ~~135~~134,~~280~~553,~~452~~208.6297 0.~~93072207~~92571867 1727,~~461,092~~243.2265 5-A-2 7638,~~899~~275.5998 7,~~120~~081,~~023~~747.8284 0.~~93072207~~92571867 7638,~~899~~275.5998 6-A-1 ~~576~~247,~~273~~728.7144 5251,~~208~~961,~~892~~163.4095 0.~~93230165~~92787793 ~~576~~247,~~273~~728.7144 7-A-1 ~~782~~194,~~264~~416.7599 132,~~840~~646,~~464~~047.0203 0.~~94886046~~94747176 ~~782~~194,~~264~~416.7599 15-PO 6119,~~775~~984.5484 4,~~147~~127,~~804~~819.7187 0.~~92463111~~92017608 6119,~~775~~984.5484 30-PO 3458,~~840~~408.2367 43,~~045~~986,~~118~~710.9832 0.~~95296027~~93920020 3458,~~840~~408.2367 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 1-B-1 1,~~932~~943.8388 1,~~617~~615,~~539~~595.7587 0.~~98750900~~98632226 1,~~932~~943.8388 1-B-2 ~~772~~777.9031 646,~~818~~041.4008 0.~~98750901~~98632226 ~~772~~777.9031 1-B-3 ~~387~~389.0425 323,~~902~~513.9570 0.~~98750899~~98632226 ~~387~~389.0425 1-B-4 ~~385~~388.8606 322,~~915~~527.4438 0.~~98750899~~98632226 ~~385~~388.8606 1-B-5 ~~193~~194.5262 161,~~951~~756.4885 0.~~98750902~~98632226 ~~193~~194.5262 1-B-6 ~~194~~195.1930 162,~~516~~320.0170 0.~~98750903~~98632225 ~~194~~195.0730 B-1 17,~~045~~146.5397 5,~~560~~543,~~315~~169.9802 0.~~96937168~~96638233 17,~~045~~146.5397 B-2 7,~~574~~619.8088 2,~~470~~463,~~928~~308.4255 0.~~96937168~~96638233 7,~~574~~619.8088 B-3 2,~~840~~857.9283 ~~926~~923,~~719~~861.3350 0.~~96937168~~96638232 2,~~840~~857.9283 B-4 2,~~840~~857.9283 ~~926~~923,~~719~~861.3350 0.~~96937168~~96638232 2,~~840~~857.9283 B-5 1,~~892~~904.9622 ~~617~~615,~~489~~585.7654 0.~~96937168~~96638232 1,~~892~~904.9622 B-6 1,~~895~~906.1447 ~~618~~616,~~219~~312.0659 0.~~96937196~~96638260 1,~~895~~906.0547 Totals 96,~~057~~762,~~589~~214.4991 ~~764~~757,~~436~~674,~~301~~086.7785 0.~~90884296~~90080332 96,~~057~~762,~~589~~214.2891

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 71,672,000.00 ~~885~~876.~~18860113~~89109094 1.~~62712049~~62840203 69.~~67038955~~58002121 0.00000000 1-A-2 34,269,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 56,160,000.00 ~~813~~791.~~83656588~~15772347 1.~~78657585~~77268073 2026.~~89226674~~19924252 0.00000000 2-A-2 8,424,000.00 ~~813~~791.~~83656576~~15772317 1.~~78657526~~77268044 2026.~~89226614~~19924264 0.00000000 2-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 25,000,000.00 ~~844~~825.~~38985360~~43308040 1.~~49336160~~48174680 1721.~~46341160~~89940240 0.00000000 2-A-5 21,340,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 35,000,000.00 ~~857~~840.~~78117800~~45576543 1.~~36484743~~35423229 1520.~~96056486~~01480800 0.00000000 2-A-7 4,755,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 ~~951~~946.~~36965159~~39035419 0.~~39225602~~31694899 4.~~58704331~~68432146 0.00000000 2-A-10 4,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 5,660,149.00 ~~1044~~1049.~~63392395~~20402449 0.00000000 0.00000000 (4.~~57010054~~59026785) 2-A-12 17,146,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-13 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-14 1,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-15 970,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 ~~850~~834.~~90914343~~40990286 3.~~68481100~~65240586 126.~~81442943~~34516643 0.00000000 4-A-1 103,098,000.00 ~~916~~899.~~48710314~~68908834 3.~~86161710~~82646472 123.~~93639780~~89270248 0.00000000 5-A-1 145,350,000.00 ~~940~~930.~~77430230~~72206825 3.~~93959966~~94049336 61.~~11263440~~06290292 0.00000000 5-A-2 7,650,000.00 ~~940~~930.~~77430196~~72206797 3.~~93960000~~94049281 61.~~11263399~~06290327 0.00000000 6-A-1 56,000,000.00 ~~942~~932.~~59225179~~30165000 4.~~07233607~~06228679 60.~~21826589~~36143536 0.00000000 7-A-1 140,000,000.00 ~~954~~948.~~44806264~~86045729 1.~~15409593~~15505479 40.~~43350943~~23363800 0.00000000 15-PO 4,485,902.16 ~~938~~924.~~40215409~~63111367 3.~~94949987~~93186685 90.~~82154056~~52316567 0.00000000 30-PO 4,244,792.89 ~~961~~952.~~16802768~~96027034 1.~~16127456~~15832506 712.~~04648042~~60175028 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 ~~988~~987.~~68899878~~50900488 1.~~17999389~~18673993 0.00000000 0.00000000 1-B-2 655,000.00 ~~988~~987.~~68899237~~50900763 1.~~18000000~~18673282 0.00000000 0.00000000 1-B-3 328,000.00 ~~988~~987.~~68899390~~50899390 1.~~18000000~~18673780 0.00000000 0.00000000 1-B-4 327,000.00 ~~988~~987.~~68899083~~50899083 1.~~18000000~~18672783 0.00000000 0.00000000 1-B-5 164,000.00 ~~988~~987.~~68902439~~50902439 1.~~18000000~~18670732 0.00000000 0.00000000 1-B-6 164,571.67 ~~988~~987.~~68900097~~50902874 1.~~17924306~~18671701 0.00000000 0.00000000 B-1 5,736,000.00 ~~972~~969.~~34335948~~37168410 2.~~97167538~~98936018 0.00000000 0.00000000 B-2 2,549,000.00 ~~972~~969.~~34336210~~37168301 2.~~97167517~~98936053 0.00000000 0.00000000 B-3 956,000.00 ~~972~~969.~~34335774~~37168410 2.~~97167364~~98936192 0.00000000 0.00000000 B-4 956,000.00 ~~972~~969.~~34335774~~37168410 2.~~97167364~~98936192 0.00000000 0.00000000 B-5 637,000.00 ~~972~~969.~~34335950~~37167975 2.~~97167975~~98935636 0.00000000 0.00000000 B-6 637,752.16 ~~972~~969.~~34355114~~37195791 2.~~97145211~~98935875 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 811.~~29751005~~20842323 ~~876~~865.~~89109094~~68266771 0.~~87689109~~86568267 811.~~29751005~~20842323 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 2227.~~67884259~~97192325 ~~791~~763.~~15772347~~18580021 0.~~79115772~~76318580 2227.~~67884259~~97192325 2-A-2 0.00000000 2227.~~67884259~~97192308 ~~791~~763.~~15772317~~18580009 0.~~79115772~~76318580 2227.~~67884259~~97192308 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 1823.~~95677320~~38114920 ~~825~~802.~~43308040~~05193080 0.~~82543308~~80205193 1823.~~95677320~~38114920 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 1721.~~32541229~~36904057 ~~840~~819.~~45576543~~08672486 0.~~84045577~~81908672 1721.~~32541229~~36904057 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 45.~~97929740~~00127045 ~~946~~941.~~39035419~~38908373 0.~~94639035~~94138908 45.~~97929740~~00127045 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 (4.~~57010054~~59026785) 1,~~049~~053.~~20402449~~79429234 1.~~04920402~~05379429 (4.~~57010054~~59026785) 2-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 169.~~49924057~~99757243 ~~834~~824.~~40990286~~41233057 0.~~83440990~~82441233 169.~~49924057~~99757243 4-A-1 0.00000000 167.~~79801480~~71916720 ~~899~~891.~~68908834~~96992114 0.~~89968909~~89196992 167.~~79801480~~71916720 5-A-1 0.00000000 105.~~05223406~~00339628 ~~930~~925.~~72206825~~71867196 0.~~93072207~~92571867 105.~~05223406~~00339628 5-A-2 0.00000000 105.~~05223399~~00339608 ~~930~~925.~~72206797~~71867190 0.~~93072207~~92571867 105.~~05223399~~00339608 6-A-1 0.00000000 104.~~29060196~~42372214 ~~932~~927.~~30165000~~87792768 0.~~93230165~~92787793 104.~~29060196~~42372214 7-A-1 0.00000000 51.~~58760536~~38869279 ~~948~~947.~~86045729~~47176450 0.~~94886046~~94747176 51.~~58760536~~38869279 15-PO 0.00000000 134.~~77104043~~45503252 ~~924~~920.~~63111367~~17608115 0.~~92463111~~92017608 134.~~77104043~~45503252 30-PO 0.00000000 813.~~20775734~~76007535 ~~952~~939.~~96027034~~20019735 0.~~95296027~~93920020 813.~~20775734~~76007535 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 0.00000000 1.~~17999389~~18673993 ~~987~~986.~~50900488~~32226496 0.~~98750900~~98632226 1.~~17999389~~18673993 1-B-2 0.00000000 1.~~18000000~~18673282 ~~987~~986.~~50900763~~32225954 0.~~98750901~~98632226 1.~~18000000~~18673282 1-B-3 0.00000000 1.~~18000000~~18673780 ~~987~~986.~~50899390~~32225610 0.~~98750899~~98632226 1.~~18000000~~18673780 1-B-4 0.00000000 1.~~18000000~~18672783 ~~987~~986.~~50899083~~32226300 0.~~98750899~~98632226 1.~~18000000~~18672783 1-B-5 0.00000000 1.~~18000000~~18670732 ~~987~~986.~~50902439~~32225610 0.~~98750902~~98632226 1.~~18000000~~18670732 1-B-6 0.~~00072917~~00000000 1.~~17997223~~18671701 ~~987~~986.~~50902874~~32225097 0.~~98750903~~98632225 1.~~17924306~~18671701 B-1 0.00000000 2.~~97167538~~98936018 ~~969~~966.~~37168410~~38232566 0.~~96937168~~96638233 2.~~97167538~~98936018 B-2 0.00000000 2.~~97167517~~98936053 ~~969~~966.~~37168301~~38232640 0.~~96937168~~96638233 2.~~97167517~~98936053 B-3 0.00000000 2.~~97167364~~98936192 ~~969~~966.~~37168410~~38232218 0.~~96937168~~96638232 2.~~97167364~~98936192 B-4 0.00000000 2.~~97167364~~98936192 ~~969~~966.~~37168410~~38232218 0.~~96937168~~96638232 2.~~97167364~~98936192 B-5 0.00000000 2.~~97167975~~98935636 ~~969~~966.~~37167975~~38232339 0.~~96937168~~96638232 2.~~97167975~~98935636 B-6 0.~~00014112~~00000000 2.~~97159323~~98935875 ~~969~~966.~~37195791~~38259916 0.~~96937196~~96638260 2.~~97145211~~98935875 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 71,672,000.00 5.~~24996~~24945% 6362,~~443~~848,~~237~~538.4227 ~~277~~274,~~562~~933.0066 0.00 0.00 1-A-2 34,269,000.00 5.~~24996~~24945% 34,269,000.00 149,~~925~~911.7123 0.00 0.00 2-A-1 56,160,000.00 5.12500% 4544,~~705~~431,~~061~~417.5475 ~~195~~189,~~198~~759.7018 0.00 0.00 2-A-2 8,424,000.00 3.~~42000~~49000% 6,~~855~~664,~~759~~712.2366 19,~~538~~383.9121 0.00 0.00 2-A-3 0.00 4.~~58000~~51000% 6,~~855~~664,~~759~~712.2366 2625,~~166~~048.1521 0.00 0.00 2-A-4 25,000,000.00 5.50000% 2120,~~109~~635,~~746~~827.3401 9694,~~753~~580.0087 0.00 0.00 2-A-5 21,340,000.00 5.75000% 21,340,000.00 102,254.17 0.00 0.00 2-A-6 35,000,000.00 5.50000% 3029,~~022~~415,~~341~~951.2379 ~~137~~134,~~602~~823.4011 0.00 0.00 2-A-7 4,755,000.00 6.00000% 4,755,000.00 23,775.00 0.00 0.00 2-A-8 3,042,074.00 6.00000% 3,042,074.00 15,210.37 0.00 0.00 2-A-9 5,195,000.00 5.25000% 4,~~942~~916,~~365~~497.3489 21,~~622~~509.8568 0.00 0.00 2-A-10 4,739,000.00 5.25000% 4,739,000.00 20,733.13 0.00 0.00 2-A-11 5,660,149.00 5.25000% 5,~~912~~938,~~783~~651.6611 25,~~868~~981.4360 0.00 0.00 2-A-12 17,146,000.00 5.50000% 17,146,000.00 78,585.83 0.00 0.00 2-A-13 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 2-A-14 1,160,000.00 5.50000% 1,160,000.00 5,316.67 0.00 0.00 2-A-15 970,000.00 0.00000% 970,000.00 0.00 0.00 0.00 3-A-1 70,000,000.00 5.25000% 5958,~~563~~408,~~640~~693.0420 ~~260~~255,~~590~~538.9303 0.00 0.00 4-A-1 103,098,000.00 5.00000% 9492,~~487~~756,~~987~~145.3663 ~~393~~386,~~699~~483.9594 0.00 0.00 5-A-1 145,350,000.00 5.00000% ~~136~~135,~~741~~280,~~544~~452.8462 ~~569~~563,~~756~~668.4455 0.00 0.00 5-A-2 7,650,000.00 0.00000% 7,~~196~~120,~~923~~023.4182 0.00 0.00 0.00 6-A-1 56,000,000.00 4.50000% 52,~~785~~208,~~166~~892.1040 ~~197~~195,~~944~~783.3735 0.00 0.00 7-A-1 140,000,000.00 5.25000% ~~133~~132,~~622~~840,~~728~~464.7702 ~~584~~581,~~599~~177.4403 0.00 0.00 15-PO 4,485,902.16 0.00000% 4,~~209~~147,~~580~~804.2571 0.00 0.00 0.00 30-PO 4,244,792.89 0.00000% 4,~~079~~045,~~959~~118.2198 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~474~~440,~~450~~292.9907 6,~~143~~001.5522 0.00 0.00 30-AX 0.00 5.50000% 1,~~273~~204,~~694~~651.0596 5,~~837~~521.7632 0.00 0.00 A-UR 50.00 5.25000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 1-B-1 1,638,000.00 5.~~24996~~24945% 1,~~619~~617,~~472~~539.5875 7,~~085~~076.1400 0.00 0.00 1-B-2 655,000.00 5.~~24996~~24945% ~~647~~646,~~591~~818.2940 2,~~833~~829.1954 0.00 0.00 1-B-3 328,000.00 5.~~24996~~24945% ~~324~~323,~~289~~902.9995 1,~~418~~416.7693 0.00 0.00 1-B-4 327,000.00 5.~~24996~~24945% ~~323~~322,~~301~~915.3044 1,~~414~~412.4361 0.00 0.00 1-B-5 164,000.00 5.~~24996~~24945% ~~162~~161,~~145~~951.0048 ~~709~~708.3846 0.00 0.00 1-B-6 164,571.67 5.~~24996~~24945% 162,~~710~~516.2001 ~~711~~710.8593 0.00 0.00 B-1 5,736,000.00 5.~~06454~~06493% 5,~~577~~560,~~361~~315.5198 23,~~538~~468.9682 0.00 0.00 B-2 2,549,000.00 5.~~06454~~06493% 2,~~478~~470,~~503~~928.2342 10,~~460~~429.3922 0.00 0.00 B-3 956,000.00 5.~~06454~~06493% ~~929~~926,~~560~~719.2533 3,~~923~~911.1647 0.00 0.00 B-4 956,000.00 5.~~06454~~06493% ~~929~~926,~~560~~719.2533 3,~~923~~911.1647 0.00 0.00 B-5 637,000.00 5.~~06454~~06493% ~~619~~617,~~382~~489.7276 2,~~614~~606.0728 0.00 0.00 B-6 637,752.16 5.~~06454~~06493% ~~620~~618,~~114~~219.2006 2,~~617~~609.1636 0.00 0.00 Totals 841,109,341.88 3,~~280~~241,~~518~~653.7478 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 ~~144~~0.6400 0.00 ~~277~~274,~~417~~933.3666 0.00 62,~~848~~045,~~538~~208.2716 1-A-2 780.1300 0.00 149,~~847~~911.5823 0.00 34,269,000.00 2-A-1 70.3700 0.00 ~~195~~189,~~191~~759.3318 0.00 4442,~~431~~860,~~417~~514.7554 2-A-2 0.7400 0.00 19,~~538~~383.1821 0.00 6,~~664~~429,~~712~~077.6618 2-A-3 0.9900 0.00 2625,~~165~~048.1621 0.00 6,~~664~~429,~~712~~077.6618 2-A-4 30.6500 0.00 9694,~~749~~580.3587 0.00 20,~~635~~051,~~827~~298.0127 2-A-5 30.8600 0.00 102,~~250~~254.3117 0.00 21,340,000.00 2-A-6 50.1900 0.00 ~~137~~134,~~597~~823.2011 0.00 2928,~~415~~668,~~951~~035.7937 2-A-7 0.9000 0.00 23,~~774~~775.1000 0.00 4,755,000.00 2-A-8 0.5700 0.00 15,~~209~~210.8037 0.00 3,042,074.00 2-A-9 0.8200 0.00 21,~~622~~509.0368 0.00 4,~~916~~890,~~497~~516.8929 2-A-10 0.7800 0.00 20,~~732~~733.3413 0.00 4,739,000.00 2-A-11 0.9800 0.00 25,~~867~~981.4560 0.00 5,~~938~~964,~~651~~632.1171 2-A-12 20.9700 0.00 78,~~582~~585.8783 0.00 17,146,000.00 2-A-13 0.1700 0.00 4,583.1633 0.00 1,000,000.00 2-A-14 0.2000 0.00 5,316.4767 0.00 1,160,000.00 2-A-15 0.00 0.00 0.00 0.00 970,000.00 3-A-1 90.8400 0.00 ~~260~~255,~~581~~538.0903 0.00 5857,~~408~~708,~~693~~863.2014 4-A-1 140.8600 0.00 ~~393~~386,~~685~~483.0994 0.00 9291,~~756~~960,~~145~~314.6393 5-A-1 210.5100 0.00 ~~569~~563,~~734~~668.9356 0.00 ~~135~~134,~~280~~553,~~452~~208.6297 5-A-2 0.00 0.00 0.00 0.00 7,~~120~~081,~~023~~747.8284 6-A-1 70.4700 0.00 ~~197~~195,~~936~~783.9035 0.00 5251,~~208~~961,~~892~~163.4095 7-A-1 220.0700 0.00 ~~584~~581,~~577~~177.3703 0.00 132,~~840~~646,~~464~~047.0203 15-PO 0.00 0.00 0.00 0.00 4,~~147~~127,~~804~~819.7187 30-PO 0.00 0.00 0.00 0.00 43,~~045~~986,~~118~~710.9832 15-AX 0.2300 0.00 6,~~143~~001.3122 0.00 1,~~440~~414,~~292~~953.0705 30-AX 0.6300 0.00 5,~~837~~521.1432 0.00 1,~~204~~192,~~651~~068.9610 A-UR 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.0010 0.00 0.00 1-B-1 30.6900 0.00 7,~~081~~076.4500 0.00 1,~~617~~615,~~539~~595.7587 1-B-2 10.4800 0.00 2,~~831~~829.7154 0.00 646,~~818~~041.4008 1-B-3 0.7400 0.00 1,~~418~~416.0293 0.00 323,~~902~~513.9570 1-B-4 0.7400 0.00 1,~~413~~412.7061 0.00 322,~~915~~527.4438 1-B-5 0.3700 0.00 ~~709~~708.0146 0.00 161,~~951~~756.4885 1-B-6 0.3700 0.00 ~~711~~710.4893 0.00 162,~~516~~320.0170 B-1 0.8900 0.00 23,~~538~~468.0782 0.00 5,~~560~~543,~~315~~169.9802 B-2 0.3900 0.00 10,~~460~~429.0022 0.00 2,~~470~~463,~~928~~308.4255 B-3 0.1500 0.00 3,~~923~~911.0147 0.00 ~~926~~923,~~719~~861.3350 B-4 0.1500 0.00 3,~~923~~911.0147 0.00 ~~926~~923,~~719~~861.3350 B-5 0.1000 0.00 2,~~613~~606.9728 0.00 ~~617~~615,~~489~~585.7654 B-6 0.1000 0.00 2,~~617~~609.0636 0.00 ~~618~~616,~~219~~312.0659 Totals ~~337~~0.7400 0.00 3,~~280~~241,~~181~~653.0189 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 71,672,000.00 5.~~24996~~24945% ~~885~~876.~~18860113~~89109094 3.~~87266994~~83599816 0.00000000 0.00000000 1-A-2 34,269,000.00 5.~~24996~~24945% 1000.00000000 4.~~37496600~~37454346 0.00000000 0.00000000 2-A-1 56,160,000.00 5.12500% ~~813~~791.~~83656588~~15772347 3.~~47576033~~37890278 0.00000000 0.00000000 2-A-2 8,424,000.00 3.~~42000~~49000% ~~813~~791.~~83656576~~15772317 2.~~31943376~~30095085 0.00000000 0.00000000 2-A-3 0.00 4.~~58000~~51000% ~~813~~791.~~83656576~~15772317 32.~~10614316~~97343424 0.00000000 0.00000000 2-A-4 25,000,000.00 5.50000% ~~844~~825.~~38985360~~43308040 3.~~87012000~~78323480 0.00000000 0.00000000 2-A-5 21,340,000.00 5.75000% 1000.00000000 4.79166682 0.00000000 0.00000000 2-A-6 35,000,000.00 5.50000% ~~857~~840.~~78117800~~45576543 3.~~93149714~~85208886 0.00000000 0.00000000 2-A-7 4,755,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-8 3,042,074.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 2-A-9 5,195,000.00 5.25000% ~~951~~946.~~36965159~~39035419 4.~~16224254~~14045813 0.00000000 0.00000000 2-A-10 4,739,000.00 5.25000% 1000.00000000 4.37500106 0.00000000 0.00000000 2-A-11 5,660,149.00 5.25000% ~~1044~~1049.~~63392395~~20402449 4.~~57027368~~59026785 0.00000000 0.00000000 2-A-12 17,146,000.00 5.50000% 1000.00000000 4.58333314 0.00000000 0.00000000 2-A-13 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 2-A-14 1,160,000.00 5.50000% 1000.00000000 4.58333621 0.00000000 0.00000000 2-A-15 970,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 70,000,000.00 5.25000% ~~850~~834.~~90914343~~40990286 3.~~72272757~~65054329 0.00000000 0.00000000 4-A-1 103,098,000.00 5.00000% ~~916~~899.~~48710314~~68908834 3.~~81869629~~74870453 0.00000000 0.00000000 5-A-1 145,350,000.00 5.00000% ~~940~~930.~~77430230~~72206825 3.~~91989295~~87800860 0.00000000 0.00000000 5-A-2 7,650,000.00 0.00000% ~~940~~930.~~77430196~~72206797 0.00000000 0.00000000 0.00000000 6-A-1 56,000,000.00 4.50000% ~~942~~932.~~59225179~~30165000 3.~~53472089~~49613125 0.00000000 0.00000000 7-A-1 140,000,000.00 5.25000% ~~954~~948.~~44806264~~86045729 4.~~17571029~~15126450 0.00000000 0.00000000 15-PO 4,485,902.16 0.00000% ~~938~~924.~~40215409~~63111367 0.00000000 0.00000000 0.00000000 30-PO 4,244,792.89 0.00000% ~~961~~952.~~16802768~~96027034 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~890~~870.~~89417940~~25464427 3.~~71206162~~62606286 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~823~~778.~~19462016~~57238372 3.~~77297250~~56845580 0.00000000 0.00000000 A-UR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 1-B-1 1,638,000.00 5.~~24996~~24945% ~~988~~987.~~68899878~~50900488 4.~~32548230~~31990232 0.00000000 0.00000000 1-B-2 655,000.00 5.~~24996~~24945% ~~988~~987.~~68899237~~50900763 4.~~32548092~~31990840 0.00000000 0.00000000 1-B-3 328,000.00 5.~~24996~~24945% ~~988~~987.~~68899390~~50899390 4.~~32548780~~31990854 0.00000000 0.00000000 1-B-4 327,000.00 5.~~24996~~24945% ~~988~~987.~~68899083~~50899083 4.~~32547401~~31990826 0.00000000 0.00000000 1-B-5 164,000.00 5.~~24996~~24945% ~~988~~987.~~68902439~~50902439 4.~~32548780~~31987805 0.00000000 0.00000000 1-B-6 164,571.67 5.~~24996~~24945% ~~988~~987.~~68900097~~50902874 4.~~32547109~~31988082 0.00000000 0.00000000 B-1 5,736,000.00 5.~~06454~~06493% ~~972~~969.~~34335948~~37168410 4.~~10372385~~09149582 0.00000000 0.00000000 B-2 2,549,000.00 5.~~06454~~06493% ~~972~~969.~~34336210~~37168301 4.~~10372303~~09149470 0.00000000 0.00000000 B-3 956,000.00 5.~~06454~~06493% ~~972~~969.~~34335774~~37168410 4.~~10372385~~09149582 0.00000000 0.00000000 B-4 956,000.00 5.~~06454~~06493% ~~972~~969.~~34335774~~37168410 4.~~10372385~~09149582 0.00000000 0.00000000 B-5 637,000.00 5.~~06454~~06493% ~~972~~969.~~34335950~~37167975 4.~~10372057~~09149137 0.00000000 0.00000000 B-6 637,752.16 5.~~06454~~06493% ~~972~~969.~~34355114~~37195791 4.~~10372581~~09149535 0.00000000 0.00000000 (5) All Classes are Per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.~~00201808~~00000000 0.00000000 3.~~87065186~~83599816 0.00000000 ~~876~~865.~~89109094~~68266771 1-A-2 0.~~00227990~~00000000 0.00000000 4.~~37268610~~37454346 0.00000000 1000.00000000 2-A-1 0.~~00013123~~00000000 0.00000000 3.~~47562910~~37890278 0.00000000 ~~791~~763.~~15772347~~18580021 2-A-2 0.~~00008784~~00000000 0.00000000 2.~~31934710~~30095085 0.00000000 ~~791~~763.~~15772317~~18580009 2-A-3 0.~~00011752~~00000000 0.00000000 32.~~10602564~~97343424 0.00000000 ~~791~~763.~~15772317~~18580009 2-A-4 0.~~00014600~~00000000 0.00000000 3.~~86997400~~78323480 0.00000000 ~~825~~802.~~43308040~~05193080 2-A-5 0.~~00018088~~00000000 0.00000000 4.~~79148594~~79166682 0.00000000 1000.00000000 2-A-6 0.~~00014829~~00000000 0.00000000 3.~~93134857~~85208886 0.00000000 ~~840~~819.~~45576543~~08672486 2-A-7 0.~~00018927~~00000000 0.00000000 45.~~99981073~~00000000 0.00000000 1000.00000000 2-A-8 0.~~00018737~~00000000 0.00000000 45.~~99981263~~00000000 0.00000000 1000.00000000 2-A-9 0.~~00015784~~00000000 0.00000000 4.~~16208470~~14045813 0.00000000 ~~946~~941.~~39035419~~38908373 2-A-10 0.~~00016459~~00000000 0.00000000 4.~~37483435~~37500106 0.00000000 1000.00000000 2-A-11 0.~~00017314~~00000000 0.00000000 4.~~57010054~~59026785 0.00000000 ~~1049~~1053.~~20402449~~79429234 2-A-12 0.~~00017322~~00000000 0.00000000 4.~~58316050~~58333314 0.00000000 1000.00000000 2-A-13 0.~~00017000~~00000000 0.00000000 4.~~58316000~~58333000 0.00000000 1000.00000000 2-A-14 0.~~00017241~~00000000 0.00000000 4.~~58316379~~58333621 0.00000000 1000.00000000 2-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-1 0.~~00014057~~00000000 0.00000000 3.~~72258700~~65054329 0.00000000 ~~834~~824.~~40990286~~41233057 4-A-1 0.~~00014413~~00000000 0.00000000 3.~~81855215~~74870453 0.00000000 ~~899~~891.~~68908834~~96992114 5-A-1 0.~~00014799~~00000000 0.00000000 3.~~91974496~~87800867 0.00000000 ~~930~~925.~~72206825~~71867196 5-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~930~~925.~~72206797~~71867190 6-A-1 0.~~00013339~~00000000 0.00000000 3.~~53458750~~49613125 0.00000000 ~~932~~927.~~30165000~~87792768 7-A-1 0.~~00015764~~00000000 0.00000000 4.~~17555264~~15126450 0.00000000 ~~948~~947.~~86045729~~47176450 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~924~~920.~~63111367~~17608115 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~952~~939.~~96027034~~20019735 15-AX 0.~~00013897~~00000000 0.00000000 3.~~71191661~~62606286 0.00000000 ~~870~~854.~~25464427~~94427751 30-AX 0.~~00040717~~00000000 0.00000000 3.~~77257179~~56845580 0.00000000 ~~778~~770.~~57238372~~43937418 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 02.00000000 0.00000000 0.00000000 1-B-1 0.~~00225275~~00000000 0.00000000 4.~~32322955~~31990232 0.00000000 ~~987~~986.~~50900488~~32226496 1-B-2 0.~~00225954~~00000000 0.00000000 4.~~32322137~~31990840 0.00000000 ~~987~~986.~~50900763~~32225954 1-B-3 0.~~00225610~~00000000 0.00000000 4.~~32323171~~31990854 0.00000000 ~~987~~986.~~50899390~~32225610 1-B-4 0.~~00226300~~00000000 0.00000000 4.~~32324159~~31990826 0.00000000 ~~987~~986.~~50899083~~32226300 1-B-5 0.~~00225610~~00000000 0.00000000 4.~~32323171~~31987805 0.00000000 ~~987~~986.~~50902439~~32225610 1-B-6 0.~~00224826~~00000000 0.00000000 4.~~32322282~~31988082 0.00000000 ~~987~~986.~~50902874~~32225097 B-1 0.~~00015516~~00000000 0.00000000 4.~~10356869~~09149582 0.00000000 ~~969~~966.~~37168410~~38232566 B-2 0.~~00015300~~00000000 0.00000000 4.~~10357003~~09149470 0.00000000 ~~969~~966.~~37168301~~38232640 B-3 0.~~00015690~~00000000 0.00000000 4.~~10356695~~09149582 0.00000000 ~~969~~966.~~37168410~~38232218 B-4 0.~~00015690~~00000000 0.00000000 4.~~10356695~~09149582 0.00000000 ~~969~~966.~~37168410~~38232218 B-5 0.~~00015699~~00000000 0.00000000 4.~~10356358~~09149137 0.00000000 ~~969~~966.~~37167975~~38232339 B-6 0.~~00015680~~00000000 0.00000000 4.~~10356901~~09149535 0.00000000 ~~969~~966.~~37195791~~38259916 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 2-A-14-1 5.50000% 0.00 0.00 675,000.00 675,000.00 100.00000000% 2-A-14-2 5.50000% 0.00 0.00 100,000.00 100,000.00 100.00000000% 2-A-14-3 5.50000% 0.00 0.00 385,000.00 385,000.00 100.00000000% 15-PO-1 0.00000% 0.00 0.00 ~~625,649.34~~ 611,629.44 608,866.11 90.~~45016192~~04150983% 15-PO-2 0.00000% 0.00 0.00 ~~929,526.90~~ 907,188.20 93902,873.~~37970168~~68 92.93559472% 15-PO-3 0.00000% 0.00 0.00 1,~~959~~936,~~057~~745.9040 1,~~936~~927,~~745~~650.4087 9392.~~36790897~~92947383% 15-PO-4 0.00000% 0.00 0.00 ~~695,346.11~~ 692,241.66 688,429.20 90.~~62231358~~12321916% 30-PO-1 0.00000% 0.00 0.00 1,~~580~~578,~~531~~457.1820 1,~~578~~523,~~457~~391.2017 9591.~~13947367~~82043967% 30-PO-2 0.00000% 0.00 0.00 2,~~499~~466,~~428~~661.0378 2,~~466~~463,~~661~~319.7815 95.~~39647872~~26720476% 15-AX-1 5.00000% 1,~~083~~052,~~395~~806.7490 1,~~052~~029,~~806~~228.9031 0.00 0.00 8583.~~82365892~~90155823% 15-AX-2 5.00000% ~~194,760.19~~ 193,204.52 192,405.28 0.00 0.00 86.~~48648503~~12871153% 30-AX-1 5.50000% ~~183,548.63~~ 182,460.33 180,992.66 0.00 0.00 91.~~88373400~~14464184% 30-AX-2 5.50000% 1,~~090~~022,~~145~~191.4263 1,~~022~~011,~~191~~075.6343 0.00 0.00 7574.~~79200064~~96777257%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1210,~~482~~147,~~648~~113.7017 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1210,~~482~~147,~~648~~113.7017 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~144~~143,~~878~~244.4137 Payment of Interest and Principal 1210,~~337~~003,~~770~~868.2980 Total Withdrawals (Pool Distribution Amount) 1210,~~482~~147,~~648~~113.7017 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~337~~0.7400 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~337~~0.7400

SERVICING FEES Gross Servicing Fee ~~142~~141,~~732~~130.5679 Master Servicing Fee 1,~~940~~908.4263 WMMSC Master Servicing Fee ~~205~~204.4395 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~144~~143,~~878~~244.4137

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 95 0 0 0 95 42,~~953~~672,~~077~~428.1944 0.00 0.00 0.00 42,~~953~~672,~~077~~428.1944 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 1 0 1 0.00 0.00 872,337.10 0.00 872,337.10 Totals 95 0 1 0 106 42,~~953~~672,~~077~~428.1944 0.00 872,337.10 0.00 53,~~825~~544,~~414~~765.2954 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~670641~~374532% 0.000000% 0.000000% 0.000000% 0.~~670641~~374532% 0.~~721500~~392758% 0.000000% 0.000000% 0.000000% 0.~~721500~~392758% 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.~~074516~~074906% 0.000000% 0.~~074516~~074906% 0.000000% 0.000000% 0.~~127071~~128205% 0.000000% 0.~~127071~~128205% Totals 0.~~670641~~374532% 0.000000% 0.~~074516~~074906% 0.000000% 0.~~745156~~449438% 0.~~721500~~392758% 0.000000% 0.~~127071~~128205% 0.000000% 0.~~848571~~520963%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~636~~635,~~163~~433.5611 0.00 0.00 0.00 ~~636~~635,~~163~~433.5611 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 1 0 1 0.00 0.00 872,337.10 0.00 872,337.10 Totals 1 0 1 0 2 ~~636~~635,~~163~~433.5611 0.00 872,337.10 0.00 1,~~508~~507,~~500~~770.6621 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~555556~~568182% 0.000000% 0.000000% 0.000000% 0.~~555556~~568182% 0.~~700394~~719421% 0.000000% 0.000000% 0.000000% 0.~~700394~~719421% 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.~~555556~~568182% 0.000000% 0.~~555556~~568182% 0.000000% 0.000000% 0.~~960413~~987638% 0.000000% 0.~~960413~~987638% Totals 0.~~555556~~568182% 0.000000% 0.~~555556~~568182% 0.000000% 1.~~111111~~136364% 0.~~700394~~719421% 0.000000% 0.~~960413~~987638% 0.000000% 1.~~660806~~707058% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 544,~~222,691~~269.4266 0.00 0.00 0.00 1544,~~222,691~~269.4266 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 2 1 544,~~222,691~~269.4266 0.00 0.00 0.00 1544,~~222,691~~269.4266 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~754386~~884956% 0.000000% 0.000000% 0.000000% 10.~~754386~~884956% 20.~~012429~~906379% 0.000000% 0.000000% 0.000000% 20.~~012429~~906379% 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.~~754386~~884956% 0.000000% 0.000000% 0.000000% 10.~~754386~~884956% 20.~~012429~~906379% 0.000000% 0.000000% 0.000000% 20.~~012429~~906379% 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 12 0 0 0 12 ~~492~~873,~~042~~834.1596 0.00 0.00 0.00 ~~492~~873,~~042~~834.1596 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~492~~873,~~042~~834.1596 0.00 0.00 0.00 ~~492~~873,~~042~~834.1596 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~571429~~149425% 0.000000% 0.000000% 0.000000% 01.~~571429~~149425% 0.~~517817~~927435% 0.000000% 0.000000% 0.000000% 0.~~517817~~927435% 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.~~571429~~149425% 0.000000% 0.000000% 0.000000% 01.~~571429~~149425% 0.~~517817~~927435% 0.000000% 0.000000% 0.000000% 0.~~517817~~927435% 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 21 0 0 0 2 1 618,~~149,014~~890.1971 0.00 0.00 0.00 1618,~~149,014~~890.1971 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 2 1 618,~~149,014~~890.1971 0.00 0.00 0.00 1618,~~149,014~~890.1971 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~692042~~346021% 0.000000% 0.000000% 0.000000% 0.~~692042~~346021% 0.~~777608~~421087% 0.000000% 0.000000% 0.000000% 0.~~777608~~421087% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~692042~~346021% 0.000000% 0.000000% 0.000000% 0.~~692042~~346021% 0.~~777608~~421087% 0.000000% 0.000000% 0.000000% 0.~~777608~~421087% 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 30 0 0 0 30 ~~1,453,165~~0.8700 0.00 0.00 0.00 ~~1,453,165~~0.8700 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 30 0 0 0 30 ~~1,453,165~~0.8700 0.00 0.00 0.00 ~~1,453,165~~0.8700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~857143~~000000% 0.000000% 0.000000% 0.000000% 20.~~857143~~000000% 20.~~673800~~000000% 0.000000% 0.000000% 0.000000% 20.~~673800~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 20.~~857143~~000000% 0.000000% 0.000000% 0.000000% 20.~~857143~~000000% 20.~~673800~~000000% 0.000000% 0.000000% 0.000000% 20.~~673800~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total GROUP 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4425,~~371~~753.2943

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~292529~~291930% Weighted Average Pass-Through Rate 5.~~110742~~096106% Weighted Average Maturity(Stepdown Calculation ) ~~253~~252 Beginning Scheduled Collateral Loan Count 1,~~354~~342 Number Of Loans Paid In Full 127 Ending Scheduled Collateral Loan Count 1,~~342~~335 Beginning Scheduled Collateral Balance ~~692~~684,~~820~~968,~~541~~638.3609 Ending Scheduled Collateral Balance ~~684~~678,~~968~~901,~~638~~114.0932 Ending Actual Collateral Balance at 01-~~May~~Jun-2005 ~~686~~680,~~496~~426,~~773~~208.6240 Monthly P &I Constant 4,~~983~~941,~~665~~931.0576 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 129,~~045~~747,~~670~~808.4594 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~928~~921,~~021~~260.0426 Unscheduled Principal 54,~~923~~146,~~882~~263.2351

Miscellaneous Reporting Senior % - Group 1 96.~~791031~~775743% Senior % - Group 2 98.~~555260~~535173% Senior % - Group 3 97.~~515377~~478182% Senior % - Group 4 98.~~874542~~858544% Senior % - Group 5 9897.~~001255~~988392% Senior % - Group 6 97.~~655832~~640566% Senior % - Group 7 98.~~608502~~602091% Senior Prepayment % - Group 1 100.000000% Senior Prepayment % - Group 2 100.000000% Senior Prepayment % - Group 3 100.000000% Senior Prepayment % - Group 4 100.000000% Senior Prepayment % - Group 5 100.000000% Senior Prepayment % - Group 6 100.000000% Senior Prepayment % - Group 7 100.000000% Junior % - Group 1 3.~~208969~~224257% Junior % - Group 2 1.~~444740~~464827% Junior % - Group 3 2.~~484623~~521818% Junior % - Group 4 1.~~125458~~141456% Junior % - Group 5 12.~~998745~~011608% Junior % - Group 6 2.~~344168~~359434% Junior % - Group 7 1.~~391498~~397909%

Group Level Collateral Statement Group GROUP 1 GROUP 3 GROUP 4 Collateral Description Fixed 30 Year Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~509959~~509452 5.~~532013~~531148 5.~~208537~~209199 Weighted Average Net Rate 5.~~259959~~259452 5.~~286504~~285706 4.~~962748~~963151 Weighted Average Maturity ~~347~~346 164 165 ~~166~~ Beginning Loan Count ~~197~~196 ~~116~~114 ~~178~~175 Loans Paid In Full 1 21 31 Ending Loan Count ~~196~~195 ~~114~~113 ~~175~~174 Beginning Scheduled Balance 100,~~951~~353,~~747~~182.7830 6160,~~706~~531,~~928~~390.9820 9694,~~493~~734,~~041~~329.3620 Ending ~~scheduled~~Scheduled Balance ~~100~~99,~~353~~545,~~182~~963.3076 6059,~~531~~822,~~390~~182.2051 9493,~~734~~929,~~329~~628.2093 Record Date 0506/01/2005 0506/01/2005 0506/01/2005 Principal And Interest Constant ~~584~~581,~~018~~341.6282 ~~551~~543,~~578~~856.6573 ~~825~~814,~~346~~103.5832 Scheduled Principal 120,~~485~~599.3226 ~~267~~264,~~109~~849.0299 ~~406~~402,~~523~~861.5964 Unscheduled Principal ~~478~~686,~~080~~619.1628 ~~908~~444,~~429~~357.7670 1401,~~352,188~~838.5763 Scheduled Interest ~~463~~460,~~533~~742.3056 ~~284~~279,~~469~~006.6374 ~~418~~411,~~822~~241.9968 Servicing Fees 2120,~~031~~906.6191 12,~~624~~380.6879 19,~~764~~424.1338 Master Servicing Fees 0.00 6050.0831 6665.1082 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 40.1600 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 ~~442~~439,~~501~~835.6965 ~~271~~266,~~744~~535.7164 ~~398~~391,~~992~~751.7648 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group GROUP 5 GROUP 6 GROUP 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.~~937429~~937456 4.~~691542~~691176 5.~~411342~~412060 Weighted Average Net Rate 4.~~692492~~692536 4.~~450475~~450166 5.~~161342~~162060 Weighted Average Maturity ~~167~~166 ~~167~~166 ~~347~~346 Beginning Loan Count ~~291~~289 ~~106~~105 ~~284~~283 Loans Paid In Full 20 10 10 Ending Loan Count 289 105 283 Beginning Scheduled Balance ~~148~~147,~~833~~260,~~164~~566.3975 54,~~747~~162,~~587~~735.6427 ~~138~~137,~~007~~190,~~752~~441.3635 Ending scheduled Balance ~~147~~146,~~260~~473,~~566~~575.7573 5453,~~162~~905,~~735~~697.2723 ~~137~~136,~~190~~990,~~441~~389.3515 Record Date 0506/01/2005 0506/01/2005 0506/01/2005 Principal And Interest Constant 1,~~235~~229,~~669~~425.4492 ~~450~~447,~~577~~746.4918 ~~789~~785,~~246~~767.8294 Scheduled Principal 623,~~291~~515.7942 236,~~535~~007.3208 ~~166~~167,~~907~~032.4815 Unscheduled Principal ~~949~~163,~~305~~475.8560 ~~348~~21,~~317~~030.0596 ~~650~~33,~~403~~020.5305 Scheduled Interest ~~612~~605,~~377~~910.6550 ~~214~~211,~~042~~739.1710 ~~622~~618,~~339~~735.3479 Servicing Fees 30,~~378~~055.9391 10,~~998~~878.2013 28,~~751~~581.6135 Master Servicing Fees ~~129~~128.2363 0.00 ~~636~~635.3548 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 2322.0592 0.00 102.5036 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 ~~581~~575,~~846~~703.4404 ~~203~~200,~~043~~860.97 ~~592~~589,~~848~~416.8860 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group GROUP 2 Total Collateral Description Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~734892~~730407 5.~~292529~~291930 Weighted Average Net Rate 5.~~484892~~480407 5.~~045309~~044682 Weighted Average Maturity ~~347~~346.00 ~~253~~252.00 Record Date 0506/01/2005 0506/01/2005 Principal And Interest Constant ~~547~~539,~~227~~689.4585 4,~~983~~941,~~665~~931.0576 Beginning Loan Count ~~182~~180 1,~~354~~342 Loans Paid In Full 24 127 Ending Loan Count ~~180~~176 1,~~342~~335 Beginning Scheduled Balance 9290,~~080~~735,~~318~~993.8502 ~~692~~684,~~820~~968,~~541~~638.3609 Ending Scheduled Balance 9088,~~735~~233,~~993~~677.0201 ~~684~~678,~~968~~901,~~638~~114.0932 Scheduled Principal ~~107~~106,~~168~~394.5272 1,~~928~~921,~~021~~260.0426 Unscheduled Principal 12,~~237~~395,~~157~~921.3129 54,~~923~~146,~~882~~263.2351 Scheduled Interest ~~440~~433,~~058~~295.9313 3,~~055~~020,~~644~~671.0150 Servicing Fee 1918,~~183~~903.4032 ~~142~~141,~~732~~130.5679 Master Servicing Fee 1,~~048~~028.6639 1,~~940~~908.4263 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 39.7267 ~~205~~204.4395 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~419~~413,~~787~~323.1575 2,~~910~~877,~~765~~427.6013 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00

MASTR Asset Securitization Trust Series 2004-6 Underlying Certificate Distribution Date: 56/2527/2005 UNDERLYING DELINQUENCY STATISTICS Subordinated ~~Outstanding~~Oustanding Principal Current Cumulative 30 ~~Day~~DAY Mortgage Certificates on Underlying Securities Losses Losses # $ % Mastr 2003-8 1,~~037~~025,~~879~~127,~~754~~131.8827 0.00 0.00 56 2,~~468~~355,~~772~~551.6861 0.2423% UNDERLYING DELINQUENCY STATISTICS (Continued) Subordinated 60 ~~Day~~DAY 90 Day ~~FIC~~F/C REO Mortgage Certificates # $ % # $ % # $ % # $ % Mastr 2003-8 0 0.00 0.00% 21 ~~723~~298,~~882~~760.1813 0.0703% 0 0.00 0.00% 0 0.00 0.00% UNDERLYING CERTIFICATE STATISTICS Beginning Scheduled Balance 80,673,349.97 Scheduled Principal 98,133.73 Unshceduled Principal 1,107,552.54 Interest Distributed 369,645.72 Total Principal and Interest Distributed 1,575,332.00 Ending Scheduled Balance 79,467,663.70

UNDERLYING CERTIFICATE STATISTICS Beginning Scheduled Balance 79,467,663.70 Scheduled Principal 97,376.12 Unscheduled Principal 597,315.02 Interest Distributed 364,226.81 Total Principal and Interest Distributed 1,058,917.95 Ending Scheduled Balance 78,772,972.56

Filing Compare · MASTR Asset Securitization Trust 2004-6