8-K 1 mst04009_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 2004-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-39 Pooling and Servicing Agreement) (Commission 54-2165606 (State or other File Number) 54-6636556 jurisdiction 54-6636557 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 2004-9 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 2004-9 Trust, relating to the June 27, 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 2004-9 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 2004-9 Trust, relating to the June 27, 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 2004-9 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 57643MFC3 SEN 4.75000% 3029,~~043~~873,~~077~~427.6083 118,~~920~~209.5296 ~~169,649.78~~ 2-A-1 57643MFD1 ACCR 5.50000% ~~122~~119,~~550~~012,~~855~~211.5613 ~~561~~545,~~619~~472.6263 ~~3,538,644.43~~ 2-A-2 57643MFE9 ACCR 5.50000% 18,~~539~~463,~~126~~745.4238 84,~~960~~625.1350 ~~75,381.03~~ 2-A-3 57643MFF6 SEQ 5.50000% 16,~~448~~524,~~873~~254.5862 75,~~381~~736.0317 ~~(75,381.03)~~ 2-A-4 57643MFG4 LOCK 5.50000% 19,888,000.00 91,~~141~~153.6833 ~~0.00~~ 3-A-1 57643MFH2 SEQ 5.25000% 7170,~~597~~980,~~715~~990.8915 ~~313~~310,~~228~~541.1883 ~~616,725.74~~ 3-A-2 57643MFJ8 SEQ 5.25000% 1918,~~044~~880,~~984~~935.81 83~~,318.66~~ ~~164~~82,~~048~~604.9809 3-A-3 57643MFK5 ACCR 5.25000% 7,~~326~~281,~~468~~164.4268 3231,~~052~~855.0910 ~~45,303.74~~ 3-A-4 57643MFL3 ACCR 5.25000% 10,779,508.00 47,~~158~~160.5735 ~~0.00~~ 3-A-5 57643MFM1 SEQ 5.25000% 10,~~355~~400,~~531~~835.5832 45,~~303~~503.7465 ~~(45,303.74)~~ 3-A-6 57643MFN9 LOCK 5.25000% 12,000,000.00 52,~~498~~500.~~02 0.~~00 3-A-7 57643MFP4 LOCK 5.25000% 2,264,000.00 9,~~904~~905.~~63 0.~~00 4-A-1 57643MFQ2 SEN 6.00000% 8380,~~033~~754,~~242~~336.2684 ~~415~~403,~~113~~771.1468 ~~2,278,905.42~~ 5-A-1 57643MFR0 SEN 5.25000% 3231,~~101~~479,~~625~~640.7671 ~~140~~137,~~444~~677.6197 ~~621,985.05~~ 6-A-1 57643MFS8 SEN 5.00000% 6160,~~002~~195,~~519~~094.7403 ~~254~~250,~~177~~730.1711 ~~807,425.71~~ 7-A-1 57643MFT6 PO 6.~~31993~~31881% 4140,~~876~~982,~~767~~738.8957 ~~220~~215,~~548~~730.6944 ~~894,029.32~~ 8-A-1 57643MGF5 SEQ 5.~~11066~~10885% ~~676,648.74~~ 2,~~881~~555.7707 ~~674,093~~10.6788 8-A-2 57643MGG3 SEQ 5.~~11066~~10885% 74,996,000.00 319,~~399~~285.1683 ~~0.00~~ PO 57643MFU3 PO 0.00000% 5,~~651~~633,~~330~~050.5112 0.00 ~~18,280.40~~ 15-AX 57643MFV1 IO 5.00000% 0.00 7,~~592~~401.4458 ~~0.00~~ 30-AX 57643MFW9 IO 5.50000% 0.00 5149,~~997~~546.4553 ~~0.00~~ A-LR 57643MFX7 SEN 4.75000% 0.00 0.00 ~~0.00~~ A-UR 57643MFY5 SEN 4.75000% 0.00 0.0614 ~~0.00~~ 8-B-1 57643MGH1 SUB 5.~~11066~~10885% ~~615~~612,~~039~~614.4172 2,~~619~~608.3813 ~~2,424.68~~ 8-B-2 57643MGJ7 SUB 5.~~11066~~10885% ~~175~~174,~~586~~894.9674 ~~747~~744.8059 ~~692.22~~ 8-B-3 57643MGK4 SUB 5.~~11066~~10885% ~~174~~173,~~616~~928.8747 ~~743~~740.6748 ~~688.40~~ 8-B-4 57643MGL2 SUB 5.~~11066~~10885% ~~175~~174,~~586~~894.9674 ~~747~~744.8059 ~~692.22~~ 8-B-5 57643MGM0 SUB 5.~~11066~~10885% 131,~~932~~412.7462 ~~561~~559.8947 ~~520.12~~ 8-B-6 57643MGN8 SUB 5.~~11066~~10885% 44,~~412~~237.3628 ~~189~~188.1533 ~~175.09~~ 15-B-1 57643MFZ2 SUB 5.~~36137~~36070% ~~933~~929,~~327~~128.9875 4,~~169~~149.9328 ~~4,199.23~~ 15-B-2 57643MGA6 SUB 5.~~36137~~36070% ~~372~~371,~~944~~266.7277 1,~~666~~657.2599 ~~1,677.95~~ 15-B-3 57643MGB4 SUB 5.~~36137~~36070% ~~280~~278,~~191~~930.6399 1,~~251~~245.~~84 1,260.~~64 15-B-4 57643MGP3 SUB 5.~~36137~~36070% ~~186~~185,~~472~~633.3638 ~~833~~829.1200 ~~838.98~~ 15-B-5 57643MGQ1 SUB 5.~~36137~~36070% ~~187~~186,~~438~~595.5421 ~~837~~833.4429 ~~843.32~~ 15-B-6 57643MGR9 SUB 5.~~36137~~36070% 93,~~510~~089.0533 ~~417~~415.~~79 420.~~72 30-B-1 57643MGC2 SUB 5.~~61918~~61919% 6,~~018~~012,~~621~~120.1851 28,~~179~~152.5172 ~~6,500.67~~ 30-B-2 57643MGD0 SUB 5.~~61918~~61919% 1,~~952~~950,~~655~~546.3126 9,~~142~~133.4475 ~~2,109.05~~ 30-B-3 57643MGE8 SUB 5.~~61918~~61919% 1,~~138~~137,~~470~~240.4479 5,~~330~~325.3831 ~~1,229.65~~ 30-B-4 57643MGS7 SUB 5.~~61918~~61919% ~~650~~649,~~554~~851.5488 3,~~045~~043.9304 ~~702.66~~ 30-B-5 57643MGT5 SUB 5.~~61918~~61919% ~~813~~812,~~354~~476.8232 3,~~808~~804.1755 ~~878.50~~ 30-B-6 57643MGU2 SUB 5.~~61918~~61919% 488,~~709~~181.0621 2,~~288~~285.1699 ~~527.81~~ Totals ~~654~~644,~~609~~799,~~702~~532.6925 2,~~994~~945,~~222~~884.~~01 9,810,170.41~~64

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 141,540.04 0.00 29,~~873~~731,~~427~~887.8378 ~~288~~259,~~570~~750.3000 0.00 2-A-1 4,465,150.68 0.00 ~~119~~114,~~012~~547,~~211~~060.1345 45,~~100~~010,~~264~~623.0531 0.00 2-A-2 75,736.17 0.00 18,~~463~~388,~~745~~009.3822 160,~~341~~361.1667 0.00 2-A-3 (75,736.17) 0.00 16,~~524~~599,~~254~~990.6278 0.00 0.00 2-A-4 0.00 0.00 19,888,000.00 91,~~141~~153.6833 0.00 3-A-1 153,275.43 0.00 70,~~980~~827,~~990~~714.1572 ~~929~~463,~~953~~817.9226 0.00 3-A-2 40,771.25 0.00 18,~~880~~840,~~935~~164.8358 ~~247~~123,~~367~~375.6434 0.00 3-A-3 45,503.65 0.00 7,~~281~~235,~~164~~661.6802 77,~~355~~358.8375 0.00 3-A-4 0.00 0.00 10,779,508.00 47,~~158~~160.5735 0.00 3-A-5 (45,503.65) 0.00 10,~~400~~446,~~835~~338.3298 0.00 0.00 3-A-6 0.00 0.00 12,000,000.00 52,~~498~~500.0200 0.00 3-A-7 0.00 0.00 2,264,000.00 9,~~904~~905.6300 0.00 4-A-1 2,582,201.01 0.00 8078,~~754~~172,~~336~~135.8483 2,~~694~~985,~~018~~972.5669 0.00 5-A-1 145,422.41 0.00 31,~~479~~334,~~640~~218.7129 ~~762~~283,~~429~~100.6638 0.00 6-A-1 268,319.73 0.00 6059,~~195~~926,~~094~~774.0330 1519,~~061,602~~049.8884 0.00 7-A-1 1,235,819.70 0.00 4039,~~982~~746,~~738~~918.5787 1,~~114~~451,~~578~~550.0114 0.00 8-A-1 ~~0.00~~ 2,555.07 ~~676~~0.00 0.00 2,~~975~~565.4495 0.00 8-A-2 758,273.57 0.00 74,~~996~~237,~~000~~726.0043 ~~319~~1,~~399~~077,559.1640 0.00 PO 112,562.04 0.00 5,~~633~~520,~~050~~488.1208 18112,~~280~~562.4004 0.00 15-AX 0.00 0.00 0.00 7,~~592~~401.4458 0.00 30-AX 0.00 0.00 510.00 49,~~997~~546.4553 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0600 0.14 0.00 8-B-1 2,436.58 0.00 ~~612~~610,~~614~~178.7215 5,044.0671 0.00 8-B-2 695.62 0.00 174,~~894~~199.7412 1,440.0221 0.00 8-B-3 691.77 0.00 173,~~928~~236.4770 1,432.0725 0.00 8-B-4 695.62 0.00 174,~~894~~199.7412 1,440.0221 0.00 8-B-5 522.67 0.00 ~~131~~130,~~412~~889.6295 1,082.0114 0.00 8-B-6 175.95 0.00 44,~~237~~061.2833 364.2428 0.00 15-B-1 4,237.34 0.00 ~~929~~924,~~128~~891.7541 8,~~369~~386.1662 0.00 15-B-2 1,693.18 0.00 ~~371~~369,~~266~~573.7759 3,~~344~~351.2017 0.00 15-B-3 1,272.08 0.00 ~~278~~277,~~930~~658.9991 2,~~512~~517.4872 0.00 15-B-4 846.59 0.00 ~~185~~184,~~633~~786.3879 1,~~672~~675.1059 0.00 15-B-5 850.98 0.00 ~~186~~185,~~595~~744.2124 1,~~680~~684.7627 0.00 15-B-6 424.54 0.00 9392,~~089~~664.3379 ~~838~~840.5126 0.13 30-B-1 6,546.25 0.00 6,~~012~~005,~~120~~574.5125 34,~~680~~698.1897 0.00 30-B-2 2,123.84 0.00 1,~~950~~948,~~546~~422.2643 11,~~251~~257.4959 0.00 30-B-3 1,238.28 0.00 1,~~137~~136,~~240~~002.7951 6,~~560~~563.0359 0.00 30-B-4 707.59 0.00 649,~~851~~144.8829 3,~~748~~750.5963 0.00 30-B-5 884.66 0.00 ~~812~~811,~~476~~591.3266 4,~~686~~689.6721 0.00 30-B-6 531.55 0.0400 ~~488~~487,~~181~~649.2166 2,~~815~~817.9754 0.07 Totals 9,932,466.02 0.0400 ~~644~~634,~~799~~867,~~532~~066.2523 12,~~804~~878,~~392~~350.4266 0.20 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 32,000,000.00 3029,~~043~~873,~~077~~427.6083 126,~~296~~969.7359 4314,~~353~~570.0545 0.00 0.00 2-A-1 144,000,000.00 ~~122~~119,~~550~~012,~~855~~211.5613 ~~196~~193,~~131~~821.9606 34,~~342~~271,~~512~~329.4763 0.00 0.00 2-A-2 19,130,000.00 18,~~539~~463,~~126~~745.4238 43,~~178~~287.0552 7172,~~202~~448.9865 0.00 0.00 2-A-3 15,858,000.00 16,~~448~~524,~~873~~254.5862 0.00 0.00 (75,~~381~~736.0317) 0.00 2-A-4 19,888,000.00 19,888,000.00 0.00 0.00 0.00 0.00 3-A-1 75,188,000.00 7170,~~597~~980,~~715~~990.8915 127,~~382~~487.0589 ~~489~~25,~~343~~787.6853 0.00 0.00 3-A-2 20,000,000.00 1918,~~044~~880,~~984~~935.8183 33,~~883~~911.6177 ~~130~~6,~~165~~859.3748 0.00 0.00 3-A-3 7,682,000.00 7,~~326~~281,~~468~~164.4268 937,~~357~~847.2998 357,~~946~~655.4568 0.00 0.00 3-A-4 10,779,508.00 10,779,508.00 0.00 0.00 0.00 0.00 3-A-5 10,000,000.00 10,~~355~~400,~~531~~835.5832 0.00 0.00 (45,~~303~~503.7465) 0.00 3-A-6 12,000,000.00 12,000,000.00 0.00 0.00 0.00 0.00 3-A-7 2,264,000.00 2,264,000.00 0.00 0.00 0.00 0.00 4-A-1 115,000,000.00 8380,~~033~~754,~~242~~336.2684 8281,~~962~~275.9445 2,~~195~~500,~~942~~925.4756 0.00 0.00 5-A-1 40,785,000.00 3231,~~101~~479,~~625~~640.7671 ~~126~~125,~~560~~383.2713 ~~495~~20,~~424~~039.7828 0.00 0.00 6-A-1 65,000,000.00 6160,~~002~~195,~~519~~094.7403 ~~252~~251,~~767~~779.7211 ~~554~~16,~~657~~540.9962 0.00 0.00 7-A-1 50,450,000.00 4140,~~876~~982,~~767~~738.8957 234,~~448~~225.8438 ~~659~~1,~~580~~001,594.4832 0.00 0.00 8-A-1 14,108,000.00 ~~676~~2,~~648~~555.7407 ~~298~~1,~~326~~001.1075 ~~375~~1,~~767~~553.5731 0.00 0.00 8-A-2 74,996,000.00 74,996,000.00 0297,293.0013 0460,980.0044 0.00 0.00 PO 6,138,696.57 5,~~651~~633,~~330~~050.5112 14,~~884~~955.9308 397,~~395~~606.4696 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-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 8-B-1 634,000.00 ~~615~~612,~~039~~614.4172 2,~~424~~436.6858 0.00 0.00 0.00 8-B-2 181,000.00 ~~175~~174,~~586~~894.9674 ~~692~~695.2262 0.00 0.00 0.00 8-B-3 180,000.00 ~~174~~173,~~616~~928.8747 ~~688~~691.4077 0.00 0.00 0.00 8-B-4 181,000.00 ~~175~~174,~~586~~894.9674 ~~692~~695.2262 0.00 0.00 0.00 8-B-5 136,000.00 131,~~932~~412.7462 ~~520~~522.1267 0.00 0.00 0.00 8-B-6 45,781.52 44,~~412~~237.3628 175.0995 0.00 0.00 0.00 15-B-1 966,000.00 ~~933~~929,~~327~~128.9875 4,~~199~~237.2334 0.00 0.00 0.00 15-B-2 386,000.00 ~~372~~371,~~944~~266.7277 1,~~677~~693.9518 0.00 0.00 0.00 15-B-3 290,000.00 ~~280~~278,~~191~~930.6399 1,~~260~~272.6408 0.00 0.00 0.00 15-B-4 193,000.00 ~~186~~185,~~472~~633.3638 ~~838~~846.9859 0.00 0.00 0.00 15-B-5 194,000.00 ~~187~~186,~~438~~595.5421 ~~843~~850.3298 0.00 0.00 0.00 15-B-6 96,783.46 93,~~510~~089.0533 ~~420~~424.7254 0.00 0.00 0.00 30-B-1 6,069,000.00 6,~~018~~012,~~621~~120.1851 6,~~500~~546.6725 0.00 0.00 0.00 30-B-2 1,969,000.00 1,~~952~~950,~~655~~546.3126 2,~~109~~123.0584 0.00 0.00 0.00 30-B-3 1,148,000.00 1,~~138~~137,~~470~~240.4479 1,~~229~~238.6528 0.00 0.00 0.00 30-B-4 656,000.00 ~~650~~649,~~554~~851.5488 ~~702~~707.6659 0.00 0.00 0.00 30-B-5 820,163.00 ~~813~~812,~~354~~476.8232 ~~878~~884.5066 0.00 0.00 0.00 30-B-6 492,799.80 488,~~709~~181.0621 ~~527~~531.8155 0.00 0.00 0.0400 Totals 749,905,832.35 ~~654~~644,~~609~~799,~~702~~532.6925 1,~~533~~555,~~562~~813.4093 8,~~397~~497,~~292~~891.7591 (~~120~~121,~~684~~239.7782) 0.0400 (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 ~~169~~141,~~649~~540.7804 29,~~873~~731,~~427~~887.8378 0.~~93354462~~92912149 ~~169~~141,~~649~~540.7804 2-A-1 34,~~538~~465,~~644~~150.4368 ~~119~~114,~~012~~547,~~211~~060.1345 0.~~82647369~~79546570 34,~~538~~465,~~644~~150.4368 2-A-2 75,~~381~~736.0317 18,~~463~~388,~~745~~009.3822 0.~~96517226~~96121324 75,~~381~~736.0317 2-A-3 (75,~~381~~736.0317) 16,~~524~~599,~~254~~990.6278 1.~~04201379~~04678968 (75,~~381~~736.0317) 2-A-4 0.00 19,888,000.00 1.00000000 0.00 3-A-1 ~~616~~153,~~725~~275.7443 70,~~980~~827,~~990~~714.1572 0.~~94404679~~94200823 ~~616~~153,~~725~~275.7443 3-A-2 ~~164~~40,~~048~~771.9825 18,~~880~~840,~~935~~164.8358 0.~~94404679~~94200823 ~~164~~40,~~048~~771.9825 3-A-3 45,~~303~~503.7465 7,~~281~~235,~~164~~661.6802 0.~~94782149~~94189808 45,~~303~~503.7465 3-A-4 0.00 10,779,508.00 1.00000000 0.00 3-A-5 (45,~~303~~503.7465) 10,~~400~~446,~~835~~338.3298 1.~~04008353~~04463390 (45,~~303~~503.7465) 3-A-6 0.00 12,000,000.00 1.00000000 0.00 3-A-7 0.00 2,264,000.00 1.00000000 0.00 4-A-1 2,~~278~~582,~~905~~201.4201 8078,~~754~~172,~~336~~135.8483 0.~~70221162~~67975770 2,~~278~~582,~~905~~201.4201 5-A-1 ~~621~~145,~~985~~422.0541 31,~~479~~334,~~640~~218.7129 0.~~77184359~~76827800 ~~621~~145,~~985~~422.0541 6-A-1 ~~807~~268,~~425~~319.7173 6059,~~195~~926,~~094~~774.0330 0.~~92607837~~92195037 ~~807~~268,~~425~~319.7173 7-A-1 ~~894~~1,~~029~~235,819.3270 4039,~~982~~746,~~738~~918.5787 0.~~81234368~~78784775 ~~894~~1,~~029~~235,819.3270 8-A-1 ~~674,093.67~~ 2,555.07 0.~~00018111~~00 ~~674~~0.00000000 2,~~093~~555.6707 8-A-2 0758,273.0057 74,~~996~~237,~~000~~726.0043 10.~~00000000~~98988915 0758,273.0057 PO 18112,~~280~~562.4004 5,~~633~~520,~~050~~488.1208 0.~~91762967~~89929320 18112,~~280~~562.4004 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 8-B-1 2,~~424~~436.6858 ~~612~~610,~~614~~178.7215 0.~~96626927~~96242610 2,~~424~~436.6858 8-B-2 ~~692~~695.2262 174,~~894~~199.7412 0.~~96626928~~96242608 ~~692~~695.2262 8-B-3 ~~688~~691.4077 173,~~928~~236.4770 0.~~96626928~~96242611 ~~688~~691.4077 8-B-4 ~~692~~695.2262 174,~~894~~199.7412 0.~~96626928~~96242608 ~~692~~695.2262 8-B-5 ~~520~~522.1267 ~~131~~130,~~412~~889.6295 0.~~96626926~~96242610 ~~520~~522.1267 8-B-6 175.0995 44,~~237~~061.2833 0.~~96626936~~96242611 175.0995 15-B-1 4,~~199~~237.2334 ~~929~~924,~~128~~891.7541 0.~~96183100~~95744452 4,~~199~~237.2334 15-B-2 1,~~677~~693.9518 ~~371~~369,~~266~~573.7759 0.~~96183101~~95744453 1,~~677~~693.9518 15-B-3 1,~~260~~272.6408 ~~278~~277,~~930~~658.9991 0.~~96183100~~95744452 1,~~260~~272.6408 15-B-4 ~~838~~846.9859 ~~185~~184,~~633~~786.3879 0.~~96183098~~95744451 ~~838~~846.9859 15-B-5 ~~843~~850.3298 ~~186~~185,~~595~~744.2124 0.~~96183098~~95744454 ~~843~~850.3298 15-B-6 ~~420~~424.7254 9392,~~089~~664.3379 0.~~96183098~~95744448 ~~420~~424.7254 30-B-1 6,~~500~~546.6725 6,~~012~~005,~~120~~574.5125 0.~~99062786~~98954923 6,~~500~~546.6725 30-B-2 2,~~109~~123.0584 1,~~950~~948,~~546~~422.2643 0.~~99062786~~98954923 2,~~109~~123.0584 30-B-3 1,~~229~~238.6528 1,~~137~~136,~~240~~002.7951 0.~~99062787~~98954922 1,~~229~~238.6528 30-B-4 ~~702~~707.6659 649,~~851~~144.8829 0.~~99062787~~98954922 ~~702~~707.6659 30-B-5 ~~878~~884.5066 ~~812~~811,~~476~~591.3266 0.~~99062786~~98954922 ~~878~~884.5066 30-B-6 ~~527~~531.8555 ~~488~~487,~~181~~649.2166 0.~~99062786~~98954922 ~~527~~531.8155 Totals 9,~~810~~932,~~170~~466.4502 ~~644~~634,~~799~~867,~~532~~066.2523 0.~~85984067~~84659572 9,~~810~~932,~~170~~466.4102

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 32,000,000.00 ~~938~~933.~~84617500~~54461969 3.~~94677281~~96779969 10.~~35478281~~45532656 0.00000000 2-A-1 144,000,000.00 ~~851~~826.~~04760806~~47368840 1.~~36202750~~34597958 2329.~~21189215~~66201132 0.00000000 2-A-2 19,130,000.00 ~~969~~965.~~11272452~~17226242 0.~~21840303~~17185154 3.~~72205855~~78717459 0.00000000 2-A-3 15,858,000.00 ~~1037~~1042.~~26028377~~01378610 0.00000000 0.00000000 (4.~~75350170~~77589671) 2-A-4 19,888,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 75,188,000.00 ~~952~~944.~~24924044~~04679138 1.~~69418059~~69558826 60.~~50826834~~34297401 0.00000000 3-A-2 20,000,000.00 ~~952~~944.~~24924050~~04679150 1.~~69418050~~69558850 60.~~50826850~~34297400 0.00000000 3-A-3 7,682,000.00 ~~953~~947.~~71887790~~82148920 14.~~21807993~~92683936 40.~~67930877~~99657381 0.00000000 3-A-4 10,779,508.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 10,000,000.00 ~~1035~~1040.~~55315800~~08353200 0.00000000 0.00000000 (4.~~53037400~~55036500) 3-A-6 12,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 2,264,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 115,000,000.00 ~~722~~702.~~02819357~~21162470 0.~~72141687~~70674304 1921.~~09515191~~74717878 0.00000000 5-A-1 40,785,000.00 ~~787~~771.~~09392571~~84358735 3.~~10310825~~07424617 120.~~14723011~~49133946 0.00000000 6-A-1 65,000,000.00 ~~938~~926.~~50030369~~07836969 3.~~88873415~~87352477 80.~~53319985~~25447108 0.00000000 7-A-1 50,450,000.00 ~~830~~812.~~06477483~~34367830 4.~~64715243~~64272309 1319.~~07394410~~85320753 0.00000000 8-A-1 14,108,000.00 470.~~96205982~~18110788 210.~~14588177~~07100581 260.~~63507017~~11010136 0.00000000 8-A-2 74,996,000.00 1000.00000000 03.~~00000000~~96411982 06.~~00000000~~14673369 0.00000000 PO 6,138,696.57 ~~920~~917.~~60756637~~62967199 2.~~42477044~~43619795 015.~~55312393~~90027441 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-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 634,000.00 ~~970~~966.~~09370662~~26927445 3.~~82441640~~84318612 0.00000000 0.00000000 8-B-2 181,000.00 ~~970~~966.~~09370166~~26928177 3.~~82441989~~84320442 0.00000000 0.00000000 8-B-3 180,000.00 ~~970~~966.~~09372222~~26927778 3.~~82444444~~84316667 0.00000000 0.00000000 8-B-4 181,000.00 ~~970~~966.~~09370166~~26928177 3.~~82441989~~84320442 0.00000000 0.00000000 8-B-5 136,000.00 ~~970~~966.~~09367647~~26926471 3.~~82441176~~84316176 0.00000000 0.00000000 8-B-6 45,781.52 ~~970~~966.~~09360982~~26935934 3.~~82446891~~84325378 0.00000000 0.00000000 15-B-1 966,000.00 ~~966~~961.~~17803313~~83100414 4.~~34702899~~38648033 0.00000000 0.00000000 15-B-2 386,000.00 ~~966~~961.~~17803109~~83101036 4.~~34702073~~38647668 0.00000000 0.00000000 15-B-3 290,000.00 ~~966~~961.~~17803448~~83100000 4.~~34703448~~38648276 0.00000000 0.00000000 15-B-4 193,000.00 ~~966~~961.~~17803109~~83098446 4.~~34704663~~38647668 0.00000000 0.00000000 15-B-5 194,000.00 ~~966~~961.~~17804124~~83097938 4.~~34701031~~38649485 0.00000000 0.00000000 15-B-6 96,783.46 ~~966~~961.~~17800190~~83097814 4.~~34702376~~38649331 0.00000000 0.00000000 30-B-1 6,069,000.00 ~~991~~990.~~69899160~~62786456 1.~~07112704~~07863734 0.00000000 0.00000000 30-B-2 1,969,000.00 ~~991~~990.~~69898933~~62786186 1.~~07112748~~07863890 0.00000000 0.00000000 30-B-3 1,148,000.00 ~~991~~990.~~69898955~~62786585 1.~~07112369~~07864111 0.00000000 0.00000000 30-B-4 656,000.00 ~~991~~990.~~69899390~~62786585 1.~~07112805~~07864329 0.00000000 0.00000000 30-B-5 820,163.00 ~~991~~990.~~69899154~~62786300 1.~~07112854~~07863925 0.00000000 0.00000000 30-B-6 492,799.80 ~~991~~990.~~69898202~~62785740 1.~~07104345~~07863274 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 54.~~30155562~~42312625 ~~933~~929.~~54461969~~12149312 0.~~93354462~~92912149 54.~~30155562~~42312625 2-A-1 0.00000000 2431.~~57391965~~00799083 ~~826~~795.~~47368840~~46569757 0.~~82647369~~79546570 2431.~~57391965~~00799083 2-A-2 0.00000000 3.~~94046158~~95902614 ~~965~~961.~~17226242~~21323680 0.~~96517226~~96121324 3.~~94046158~~95902614 2-A-3 0.00000000 (4.~~75350170~~77589671) 1,~~042~~046.~~01378610~~78968218 1.~~04201379~~04678968 (4.~~75350170~~77589671) 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 82.~~20244906~~03856240 ~~944~~942.~~04679138~~00822897 0.~~94404679~~94200823 82.~~20244906~~03856240 3-A-2 0.00000000 82.~~20244900~~03856250 ~~944~~942.~~04679150~~00822900 0.~~94404679~~94200823 82.~~20244900~~03856250 3-A-3 0.00000000 5.~~89738870~~92341187 ~~947~~941.~~82148920~~89807602 0.~~94782149~~94189808 5.~~89738870~~92341187 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 (4.~~53037400~~55036500) 1,~~040~~044.~~08353200~~63389800 1.~~04008353~~04463390 (4.~~53037400~~55036500) 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 1922.~~81656887~~45392183 ~~702~~679.~~21162470~~75770287 0.~~70221162~~67975770 1922.~~81656887~~45392183 5-A-1 0.00000000 153.~~25033836~~56558563 ~~771~~768.~~84358735~~27800147 0.~~77184359~~76827800 153.~~25033836~~56558563 6-A-1 0.00000000 124.~~42193400~~12799585 ~~926~~921.~~07836969~~95037385 0.~~92607837~~92195037 124.~~42193400~~12799585 7-A-1 0.00000000 1724.~~72109653~~49593062 ~~812~~787.~~34367830~~84774767 0.~~81234368~~78784775 1724.~~72109653~~49593062 8-A-1 0.00000000 470.~~78095194~~18110788 0.~~18110788~~00000000 0.~~00018111~~00000000 470.~~78095194~~18110788 8-A-2 0.00000000 010.~~00000000~~11085351 ~~1,000~~989.~~00000000~~88914649 10.~~00000000~~98988915 010.~~00000000~~11085351 PO 0.00000000 218.~~97789601~~33647236 ~~917~~899.~~62967199~~29319963 0.~~91762967~~89929320 218.~~97789601~~33647236 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-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 0.00000000 3.~~82441640~~84318612 ~~966~~962.~~26927445~~42610410 0.~~96626927~~96242610 3.~~82441640~~84318612 8-B-2 0.00000000 3.~~82441989~~84320442 ~~966~~962.~~26928177~~42607735 0.~~96626928~~96242608 3.~~82441989~~84320442 8-B-3 0.00000000 3.~~82444444~~84316667 ~~966~~962.~~26927778~~42611111 0.~~96626928~~96242611 3.~~82444444~~84316667 8-B-4 0.00000000 3.~~82441989~~84320442 ~~966~~962.~~26928177~~42607735 0.~~96626928~~96242608 3.~~82441989~~84320442 8-B-5 0.00000000 3.~~82441176~~84316176 ~~966~~962.~~26926471~~42610294 0.~~96626926~~96242610 3.~~82441176~~84316176 8-B-6 0.00000000 3.~~82446891~~84325378 ~~966~~962.~~26935934~~42610556 0.~~96626936~~96242611 3.~~82446891~~84325378 15-B-1 0.00000000 4.~~34702899~~38648033 ~~961~~957.~~83100414~~44452381 0.~~96183100~~95744452 4.~~34702899~~38648033 15-B-2 0.00000000 4.~~34702073~~38647668 ~~961~~957.~~83101036~~44453368 0.~~96183101~~95744453 4.~~34702073~~38647668 15-B-3 0.00000000 4.~~34703448~~38648276 ~~961~~957.~~83100000~~44451724 0.~~96183100~~95744452 4.~~34703448~~38648276 15-B-4 0.00000000 4.~~34704663~~38647668 ~~961~~957.~~83098446~~44450777 0.~~96183098~~95744451 4.~~34704663~~38647668 15-B-5 0.00000000 4.~~34701031~~38649485 ~~961~~957.~~83097938~~44453608 0.~~96183098~~95744454 4.~~34701031~~38649485 15-B-6 0.00000000 4.~~34702376~~38649331 ~~961~~957.~~83097814~~44448483 0.~~96183098~~95744448 4.~~34702376~~38649331 30-B-1 0.00000000 1.~~07112704~~07863734 ~~990~~989.~~62786456~~54922557 0.~~99062786~~98954923 1.~~07112704~~07863734 30-B-2 0.00000000 1.~~07112748~~07863890 ~~990~~989.~~62786186~~54922803 0.~~99062786~~98954923 1.~~07112748~~07863890 30-B-3 0.00000000 1.~~07112369~~07864111 ~~990~~989.~~62786585~~54922474 0.~~99062787~~98954922 1.~~07112369~~07864111 30-B-4 0.00000000 1.~~07112805~~07864329 ~~990~~989.~~62786585~~54922256 0.~~99062787~~98954922 1.~~07112805~~07864329 30-B-5 0.00000000 1.~~07112854~~07863925 ~~990~~989.~~62786300~~54922375 0.~~99062786~~98954922 1.~~07112854~~07863925 30-B-6 0.~~00008117~~00000000 1.~~07112462~~07863274 ~~990~~989.~~62785740~~54922465 0.~~99062786~~98954922 1.~~07104345~~07863274 (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 32,000,000.00 4.75000% 3029,~~043~~873,~~077~~427.6083 118,~~920~~248.5299 0.00 0.00 2-A-1 144,000,000.00 5.50000% ~~122~~119,~~550~~012,~~855~~211.5613 ~~561~~545,~~691~~472.4263 0.00 0.00 2-A-2 19,130,000.00 5.50000% 18,~~539~~463,~~126~~745.4238 84,~~971~~625.0050 0.00 0.00 2-A-3 15,858,000.00 5.50000% 16,~~448~~524,~~873~~254.5862 75,~~390~~736.6717 0.00 0.00 2-A-4 19,888,000.00 5.50000% 19,888,000.00 91,153.33 0.00 0.00 3-A-1 75,188,000.00 5.25000% 7170,~~597~~980,~~715~~990.8915 ~~313~~310,~~240~~541.0183 0.00 0.00 3-A-2 20,000,000.00 5.25000% 1918,~~044~~880,~~984~~935.81 83 82,~~321~~604.8109 0.00 0.00 3-A-3 7,682,000.00 5.25000% 7,~~326~~281,~~468~~164.4268 3231,~~053~~855.3010 0.00 0.00 3-A-4 10,779,508.00 5.25000% 10,779,508.00 47,160.35 0.00 0.00 3-A-5 10,000,000.00 5.25000% 10,~~355~~400,~~531~~835.5832 45,~~305~~503.4565 0.00 0.00 3-A-6 12,000,000.00 5.25000% 12,000,000.00 52,500.00 0.00 0.00 3-A-7 2,264,000.00 5.25000% 2,264,000.00 9,905.00 0.00 0.00 4-A-1 115,000,000.00 6.00000% 8380,~~033~~754,~~242~~336.2684 ~~415~~403,~~166~~771.2168 0.00 0.00 5-A-1 40,785,000.00 5.25000% 3231,~~101~~479,~~625~~640.7671 ~~140~~137,~~444~~723.6143 0.00 0.00 6-A-1 65,000,000.00 5.00000% 6160,~~002~~195,~~519~~094.7403 ~~254~~250,~~177~~812.1789 0.00 0.00 7-A-1 50,450,000.00 6.~~31993~~31881% 4140,~~876~~982,~~767~~738.8957 ~~220~~215,~~548~~801.6967 0.00 0.00 8-A-1 14,108,000.00 5.~~11066~~10885% ~~676~~2,~~648~~555.7407 ~~2,881~~10.7788 0.00 0.00 8-A-2 74,996,000.00 5.~~11066~~10885% 74,996,000.00 319,~~399~~285.1683 0.00 0.00 PO 6,138,696.57 0.00000% 5,~~651~~633,~~330~~050.5112 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~822~~776,~~184~~964.7896 7,~~592~~404.4402 0.00 0.00 30-AX 0.00 5.50000% 1110,~~346~~810,~~327~~152.5465 5249,~~004~~546.0053 0.00 0.00 A-LR 50.00 4.75000% 0.00 0.00 0.00 0.00 A-UR 50.00 4.75000% 0.00 0.00 0.00 0.00 8-B-1 634,000.00 5.~~11066~~10885% ~~615~~612,~~039~~614.4172 2,~~619~~608.3813 0.00 0.00 8-B-2 181,000.00 5.~~11066~~10885% ~~175~~174,~~586~~894.9674 ~~747~~744.8059 0.00 0.00 8-B-3 180,000.00 5.~~11066~~10885% ~~174~~173,~~616~~928.8747 ~~743~~740.6748 0.00 0.00 8-B-4 181,000.00 5.~~11066~~10885% ~~175~~174,~~586~~894.9674 ~~747~~744.8059 0.00 0.00 8-B-5 136,000.00 5.~~11066~~10885% 131,~~932~~412.7462 ~~561~~559.8947 0.00 0.00 8-B-6 45,781.52 5.~~11066~~10885% 44,~~412~~237.3628 ~~189~~188.1533 0.00 0.00 15-B-1 966,000.00 5.~~36137~~36070% ~~933~~929,~~327~~128.9875 4,~~169~~150.9365 0.00 0.00 15-B-2 386,000.00 5.~~36137~~36070% ~~372~~371,~~944~~266.7277 1,~~666~~658.2554 0.00 0.00 15-B-3 290,000.00 5.~~36137~~36070% ~~280~~278,~~191~~930.6399 1,~~251~~246.8405 0.00 0.00 15-B-4 193,000.00 5.~~36137~~36070% ~~186~~185,~~472~~633.3638 ~~833~~829.1227 0.00 0.00 15-B-5 194,000.00 5.~~36137~~36070% ~~187~~186,~~438~~595.5421 ~~837~~833.4457 0.00 0.00 15-B-6 96,783.46 5.~~36137~~36070% 93,~~510~~089.0533 ~~417~~415.7985 0.00 0.00 30-B-1 6,069,000.00 5.~~61918~~61919% 6,~~018~~012,~~621~~120.1851 28,~~183~~152.1172 0.00 0.00 30-B-2 1,969,000.00 5.~~61918~~61919% 1,~~952~~950,~~655~~546.3126 9,~~143~~133.6175 0.00 0.00 30-B-3 1,148,000.00 5.~~61918~~61919% 1,~~138~~137,~~470~~240.4479 5,~~331~~325.0631 0.00 0.00 30-B-4 656,000.00 5.~~61918~~61919% ~~650~~649,~~554~~851.5488 3,~~046~~043.3204 0.00 0.00 30-B-5 820,163.00 5.~~61918~~61919% ~~813~~812,~~354~~476.8232 3,~~808~~804.6655 0.00 0.00 30-B-6 492,799.80 5.~~61918~~61919% 488,~~709~~181.0621 2,~~288~~285.4599 0.00 0.00 Totals 749,905,832.35 2,~~994~~946,~~414~~128.1845 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-1 039.0003 0.00 118,~~920~~209.5296 0.00 29,~~873~~731,~~427~~887.8378 2-A-1 710.8000 0.00 ~~561~~545,~~619~~472.6263 0.00 ~~119~~114,~~012~~547,~~211~~060.1345 2-A-2 100.8600 0.00 84,~~960~~625.1350 0.00 18,~~463~~388,~~745~~009.3822 2-A-3 90.6400 0.00 75,~~381~~736.0317 0.00 16,~~524~~599,~~254~~990.6278 2-A-4 110.6500 0.00 91,~~141~~153.6833 0.00 19,888,000.00 3-A-1 110.8300 0.00 ~~313~~310,~~228~~541.1883 0.00 70,~~980~~827,~~990~~714.1572 3-A-2 30.1500 0.00 8382,~~318~~604.6609 0.00 18,~~880~~840,~~935~~164.8358 3-A-3 10.2100 0.00 3231,~~052~~855.0910 0.00 7,~~281~~235,~~164~~661.6802 3-A-4 10.7800 0.00 47,~~158~~160.5735 0.00 10,779,508.00 3-A-5 10.7100 0.00 45,~~303~~503.7465 0.00 10,~~400~~446,~~835~~338.3298 3-A-6 10.9800 0.00 52,~~498~~500.0200 0.00 12,000,000.00 3-A-7 0.3700 0.00 9,~~904~~905.6300 0.00 2,264,000.00 4-A-1 530.0700 0.00 ~~415~~403,~~113~~771.1468 0.00 8078,~~754~~172,~~336~~135.8483 5-A-1 045.0046 0.00 ~~140~~137,~~444~~677.6197 0.00 31,~~479~~334,~~640~~218.7129 6-A-1 082.0078 0.00 ~~254~~250,~~177~~730.1711 0.00 6059,~~195~~926,~~094~~774.0330 7-A-1 071.0023 0.00 ~~220~~215,~~548~~730.6944 0.00 4039,~~982~~746,~~738~~918.5787 8-A-1 0.00 0.00 ~~2,881~~10.7788 0.00 ~~2,555~~0.0700 8-A-2 0.00 0.00 319,~~399~~285.1683 0.00 74,~~996~~237,~~000~~726.0043 PO 0.00 0.00 0.00 0.00 5,~~633~~520,~~050~~488.1208 15-AX 02.0044 0.00 7,~~592~~401.4458 0.00 1,~~776~~768,~~964~~818.9695 30-AX 60.5500 0.00 5149,~~997~~546.4553 0.00 10,~~810~~371,~~152~~727.6513 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0614 0.00 0.00 8-B-1 0.00 0.00 2,~~619~~608.3813 0.00 ~~612~~610,~~614~~178.7215 8-B-2 0.00 0.00 ~~747~~744.8059 0.00 174,~~894~~199.7412 8-B-3 0.00 0.00 ~~743~~740.6748 0.00 173,~~928~~236.4770 8-B-4 0.00 0.00 ~~747~~744.8059 0.00 174,~~894~~199.7412 8-B-5 0.00 0.00 ~~561~~559.8947 0.00 ~~131~~130,~~412~~889.6295 8-B-6 0.00 0.00 ~~189~~188.1533 0.00 44,~~237~~061.2833 15-B-1 01.0037 0.00 4,~~169~~149.9328 0.00 ~~929~~924,~~128~~891.7541 15-B-2 0.0055 0.00 1,~~666~~657.2599 0.00 ~~371~~369,~~266~~573.7759 15-B-3 0.0041 0.00 1,~~251~~245.8464 0.00 ~~278~~277,~~930~~658.9991 15-B-4 0.0027 0.00 ~~833~~829.1200 0.00 ~~185~~184,~~633~~786.3879 15-B-5 0.0028 0.00 ~~837~~833.4429 0.00 ~~186~~185,~~595~~744.2124 15-B-6 0.0014 0.00 ~~417~~415.7972 0.00 9392,~~089~~664.3379 30-B-1 30.6000 0.00 28,~~179~~152.5172 0.00 6,~~012~~005,~~120~~574.5125 30-B-2 10.1700 0.00 9,~~142~~133.4475 0.00 1,~~950~~948,~~546~~422.2643 30-B-3 0.6800 0.00 5,~~330~~325.3831 0.00 1,~~137~~136,~~240~~002.7951 30-B-4 0.3900 0.00 3,~~045~~043.9304 0.00 649,~~851~~144.8829 30-B-5 0.4900 0.00 3,~~808~~804.1755 0.00 ~~812~~811,~~476~~591.3266 30-B-6 0.2900 0.00 2,~~288~~285.1699 0.00 ~~488~~487,~~181~~649.2166 Totals ~~192~~243.2296 0.00 2,~~994~~945,~~222~~884.0164 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 32,000,000.00 4.75000% ~~938~~933.~~84617500~~54461969 3.~~71626625~~69528094 0.00000000 0.00000000 2-A-1 144,000,000.00 5.50000% ~~851~~826.~~04760806~~47368840 3.~~90063486~~78800437 0.00000000 0.00000000 2-A-2 19,130,000.00 5.50000% ~~969~~965.~~11272452~~17226242 4.~~44176686~~42370622 0.00000000 0.00000000 2-A-3 15,858,000.00 5.50000% ~~1037~~1042.~~26028377~~01378610 4.~~75410960~~77589671 0.00000000 0.00000000 2-A-4 19,888,000.00 5.50000% 1000.00000000 4.58333317 0.00000000 0.00000000 3-A-1 75,188,000.00 5.25000% ~~952~~944.~~24924044~~04679138 4.~~16609047~~13020469 0.00000000 0.00000000 3-A-2 20,000,000.00 5.25000% ~~952~~944.~~24924050~~04679150 4.~~16609050~~13020450 0.00000000 0.00000000 3-A-3 7,682,000.00 5.25000% ~~953~~947.~~71887790~~82148920 4.~~17252018~~14671960 0.00000000 0.00000000 3-A-4 10,779,508.00 5.25000% 1000.00000000 4.37500023 0.00000000 0.00000000 3-A-5 10,000,000.00 5.25000% ~~1035~~1040.~~55315800~~08353200 4.~~53054500~~55036500 0.00000000 0.00000000 3-A-6 12,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-7 2,264,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 115,000,000.00 6.00000% ~~722~~702.~~02819357~~21162470 3.~~61014096~~51105809 0.00000000 0.00000000 5-A-1 40,785,000.00 5.25000% ~~787~~771.~~09392571~~84358735 3.~~44353586~~37681574 0.00000000 0.00000000 6-A-1 65,000,000.00 5.00000% ~~938~~926.~~50030369~~07836969 3.~~91041800~~85865985 0.00000000 0.00000000 7-A-1 50,450,000.00 6.~~31993~~31881% ~~830~~812.~~06477483~~34367830 4.~~37162914~~27753558 0.00000000 0.00000000 8-A-1 14,108,000.00 5.~~11066~~10885% 470.~~96205982~~18110788 0.~~20426496~~00077119 0.00000000 0.00000000 8-A-2 74,996,000.00 5.~~11066~~10885% 1000.00000000 4.~~25888261~~25737146 0.00000000 0.00000000 PO 6,138,696.57 0.00000% ~~920~~917.~~60756637~~62967199 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~748~~729.~~10253817~~53742749 3.~~11709531~~03973901 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~807~~769.~~96562146~~78490821 3.~~70317568~~52818062 0.00000000 0.00000000 A-LR 50.00 4.75000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 4.75000% 0.00000000 0.00000000 0.00000000 0.00000000 8-B-1 634,000.00 5.~~11066~~10885% ~~970~~966.~~09370662~~26927445 4.~~13151420~~11376972 0.00000000 0.00000000 8-B-2 181,000.00 5.~~11066~~10885% ~~970~~966.~~09370166~~26928177 4.~~13149171~~11375691 0.00000000 0.00000000 8-B-3 180,000.00 5.~~11066~~10885% ~~970~~966.~~09372222~~26927778 4.~~13150000~~11377778 0.00000000 0.00000000 8-B-4 181,000.00 5.~~11066~~10885% ~~970~~966.~~09370166~~26928177 4.~~13149171~~11375691 0.00000000 0.00000000 8-B-5 136,000.00 5.~~11066~~10885% ~~970~~966.~~09367647~~26926471 4.~~13154412~~11375000 0.00000000 0.00000000 8-B-6 45,781.52 5.~~11066~~10885% ~~970~~966.~~09360982~~26935934 4.~~13157973~~11366857 0.00000000 0.00000000 15-B-1 966,000.00 5.~~36137~~36070% ~~966~~961.~~17803313~~83100414 4.~~31669772~~29673913 0.00000000 0.00000000 15-B-2 386,000.00 5.~~36137~~36070% ~~966~~961.~~17803109~~83101036 4.~~31670984~~29673575 0.00000000 0.00000000 15-B-3 290,000.00 5.~~36137~~36070% ~~966~~961.~~17803448~~83100000 4.~~31668966~~29672414 0.00000000 0.00000000 15-B-4 193,000.00 5.~~36137~~36070% ~~966~~961.~~17803109~~83098446 4.~~31668394~~29673575 0.00000000 0.00000000 15-B-5 194,000.00 5.~~36137~~36070% ~~966~~961.~~17804124~~83097938 4.~~31670103~~29675258 0.00000000 0.00000000 15-B-6 96,783.46 5.~~36137~~36070% ~~966~~961.~~17800190~~83097814 4.~~31674999~~29670524 0.00000000 0.00000000 30-B-1 6,069,000.00 5.~~61918~~61919% ~~991~~990.~~69899160~~62786456 4.~~64378151~~63877410 0.00000000 0.00000000 30-B-2 1,969,000.00 5.~~61918~~61919% ~~991~~990.~~69898933~~62786186 4.~~64378365~~63877603 0.00000000 0.00000000 30-B-3 1,148,000.00 5.~~61918~~61919% ~~991~~990.~~69898955~~62786585 4.~~64378049~~63877178 0.00000000 0.00000000 30-B-4 656,000.00 5.~~61918~~61919% ~~991~~990.~~69899390~~62786585 4.~~64378049~~63878049 0.00000000 0.00000000 30-B-5 820,163.00 5.~~61918~~61919% ~~991~~990.~~69899154~~62786300 4.~~64378422~~63877302 0.00000000 0.00000000 30-B-6 492,799.80 5.~~61918~~61919% ~~991~~990.~~69898202~~62785740 4.~~64377218~~63878029 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.~~00000000~~00121969 0.00000000 3.~~71626625~~69406125 0.00000000 ~~933~~929.~~54461969~~12149312 2-A-1 0.~~00049861~~00000000 0.00000000 3.~~90013625~~78800437 0.00000000 ~~826~~795.~~47368840~~46569757 2-A-2 0.~~00056769~~00000000 0.00000000 4.~~44119864~~42370622 0.00000000 ~~965~~961.~~17226242~~21323680 2-A-3 0.~~00060790~~00000000 0.00000000 4.~~75350170~~77589671 0.00000000 ~~1042~~1046.~~01378610~~78968218 2-A-4 0.~~00058578~~00000000 0.00000000 4.~~58274739~~58333317 0.00000000 1000.00000000 3-A-1 0.~~00015734~~00000000 0.00000000 4.~~16593313~~13020469 0.00000000 ~~944~~942.~~04679138~~00822897 3-A-2 0.~~00015750~~00000000 0.00000000 4.~~16593300~~13020450 0.00000000 ~~944~~942.~~04679150~~00822900 3-A-3 0.~~00015751~~00000000 0.00000000 4.~~17236267~~14671960 0.00000000 ~~947~~941.~~82148920~~89807602 3-A-4 0.~~00016513~~00000000 0.00000000 4.~~37483510~~37500023 0.00000000 1000.00000000 3-A-5 0.~~00017100~~00000000 0.00000000 4.~~53037400~~55036500 0.00000000 ~~1040~~1044.~~08353200~~63389800 3-A-6 0.~~00016500~~00000000 0.00000000 4.~~37483500~~37500000 0.00000000 1000.00000000 3-A-7 0.~~00016343~~00000000 0.00000000 4.~~37483657~~37500000 0.00000000 1000.00000000 4-A-1 0.~~00046148~~00000000 0.00000000 3.~~60967948~~51105809 0.00000000 ~~702~~679.~~21162470~~75770287 5-A-1 0.~~00000000~~00111463 0.00000000 3.~~44353586~~37570112 0.00000000 ~~771~~768.~~84358735~~27800147 6-A-1 0.~~00000000~~00127354 0.00000000 3.~~91041800~~85738631 0.00000000 ~~926~~921.~~07836969~~95037385 7-A-1 0.~~00000000~~00141189 0.00000000 4.~~37162914~~27612369 0.00000000 ~~812~~787.~~34367830~~84774767 8-A-1 0.00000000 0.00000000 0.~~20426496~~00077119 0.00000000 0.~~18110788~~00000000 8-A-2 0.00000000 0.00000000 4.~~25888261~~25737146 0.00000000 ~~1000~~989.~~00000000~~88914649 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~917~~899.~~62967199~~29319963 15-AX 0.~~00000000~~00100175 0.00000000 3.~~11709531~~03873726 0.00000000 ~~729~~726.~~53742749~~19306262 30-AX 0.~~00046642~~00000000 0.00000000 3.~~70270926~~52818062 0.00000000 ~~769~~738.~~78490821~~56487279 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 12.~~20000000~~80000000 0.00000000 0.00000000 8-B-1 0.00000000 0.00000000 4.~~13151420~~11376972 0.00000000 ~~966~~962.~~26927445~~42610410 8-B-2 0.00000000 0.00000000 4.~~13149171~~11375691 0.00000000 ~~966~~962.~~26928177~~42607735 8-B-3 0.00000000 0.00000000 4.~~13150000~~11377778 0.00000000 ~~966~~962.~~26927778~~42611111 8-B-4 0.00000000 0.00000000 4.~~13149171~~11375691 0.00000000 ~~966~~962.~~26928177~~42607735 8-B-5 0.00000000 0.00000000 4.~~13154412~~11375000 0.00000000 ~~966~~962.~~26926471~~42610294 8-B-6 0.00000000 0.00000000 4.~~13157973~~11366857 0.00000000 ~~966~~962.~~26935934~~42610556 15-B-1 0.~~00000000~~00141822 0.00000000 4.~~31669772~~29532091 0.00000000 ~~961~~957.~~83100414~~44452381 15-B-2 0.~~00000000~~00142487 0.00000000 4.~~31670984~~29531088 0.00000000 ~~961~~957.~~83101036~~44453368 15-B-3 0.~~00000000~~00141379 0.00000000 4.~~31668966~~29531034 0.00000000 ~~961~~957.~~83100000~~44451724 15-B-4 0.~~00000000~~00139896 0.00000000 4.~~31668394~~29533679 0.00000000 ~~961~~957.~~83098446~~44450777 15-B-5 0.~~00000000~~00144330 0.00000000 4.~~31670103~~29530928 0.00000000 ~~961~~957.~~83097938~~44453608 15-B-6 0.~~00000000~~00144653 0.00000000 4.~~31674999~~29536204 0.00000000 ~~961~~957.~~83097814~~44448483 30-B-1 0.~~00059318~~00000000 0.00000000 4.~~64318833~~63877410 0.00000000 ~~990~~989.~~62786456~~54922557 30-B-2 0.~~00059421~~00000000 0.00000000 4.~~64318944~~63877603 0.00000000 ~~990~~989.~~62786186~~54922803 30-B-3 0.~~00059233~~00000000 0.00000000 4.~~64318815~~63877178 0.00000000 ~~990~~989.~~62786585~~54922474 30-B-4 0.~~00059451~~00000000 0.00000000 4.~~64318598~~63878049 0.00000000 ~~990~~989.~~62786585~~54922256 30-B-5 0.~~00059744~~00000000 0.00000000 4.~~64318678~~63877302 0.00000000 ~~990~~989.~~62786300~~54922375 30-B-6 0.~~00058847~~00000000 0.00000000 4.~~64318370~~63878029 0.00000000 ~~990~~989.~~62785740~~54922465 (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 PO-1 0.00000% 0.00 0.00 1,~~516~~509,~~901~~087.5603 1,~~509~~502,~~087~~045.0320 94.~~60388553~~16243685% PO-2 0.00000% 0.00 0.00 1,~~924~~921,~~623~~963.8026 1,~~921~~822,~~963~~962.2640 9490.~~94107341~~05063242% PO-3 0.00000% 0.00 0.00 ~~254,519.48~~ 253,029.46 96252,659.~~13810694~~14 95.99740450% PO-4 0.00000% 0.00 0.00 ~~752,024.92~~ 751,087.96 750,196.75 74.~~39110263~~30283322% PO-5 0.00000% 0.00 0.00 3,~~681~~656.2510 3,~~656~~621.1039 7170.~~65760518~~97730774% PO-6 0.00000% 0.00 0.00 1,~~199~~194,~~579~~226.5031 1,~~194~~189,~~226~~003.3119 9695.~~21435315~~79354588% 15-AX-2 5.00000% 1,~~524~~493,~~136~~551.2348 1,~~493~~486,~~551~~664.4823 0.00 0.00 70.~~53722644~~21195642% 15-AX-4 5.00000% ~~298,048.55~~ 283,413.49 282,154.72 0.00 0.00 8988.~~02650134~~63109359% 30-AX-1 5.50000% 87,~~335~~877,~~276~~228.3844 7,~~877~~562,~~228~~819.4409 0.00 0.00 7875.~~81498139~~66918370% 30-AX-5 5.50000% ~~242~~241,~~950~~528.4212 241,~~528~~174.1263 0.00 0.00 9695.~~13810623~~99740270% 30-AX-6 5.50000% 2,~~768~~691,~~100~~396.7509 2,~~691~~567,~~396~~733.0941 0.00 0.00 7067.~~87714969~~62052822%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 12,~~914~~986,~~668~~743.4149 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 12,~~914~~986,~~668~~743.4149 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~110~~108,~~275~~392.9983 Payment of Interest and Principal 12,~~804~~878,~~392~~350.4266 Total Withdrawals (Pool Distribution Amount) 12,~~914~~986,~~668~~743.4149 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~192~~243.2296 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~192~~243.2296

SERVICING FEES Gross Servicing Fee ~~108~~106,~~609~~728.1043 LPMI Fees ~~621~~620.3859 Master Servicing Fee ~~682~~681.7953 WMMSC Master Servicing Fee 362.7228 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~110~~108,~~275~~392.9983

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 7 0 0 0 7 3,~~457~~037,~~700~~926.6421 0.00 0.00 0.00 3,~~457~~037,~~700~~926.6421 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 7 0 0 0 7 3,~~457~~037,~~700~~926.6421 0.00 0.00 0.00 3,~~457~~037,~~700~~926.6421 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.~~661626~~671785% 0.000000% 0.000000% 0.000000% 0.~~661626~~671785% 0.~~674006~~603660% 0.000000% 0.000000% 0.000000% 0.~~674006~~603660% 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.~~661626~~671785% 0.000000% 0.000000% 0.000000% 0.~~661626~~671785% 0.~~674006~~603660% 0.000000% 0.000000% 0.000000% 0.~~674006~~603660%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~788,395~~0.9700 0.00 0.00 0.00 ~~788,395~~0.9700 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~788,395~~0.9700 0.00 0.00 0.00 ~~788,395~~0.9700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~793651~~000000% 0.000000% 0.000000% 0.000000% 0.~~793651~~000000% 10.~~268139~~000000% 0.000000% 0.000000% 0.000000% 10.~~268139~~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.~~793651~~000000% 0.000000% 0.000000% 0.000000% 0.~~793651~~000000% 10.~~268139~~000000% 0.000000% 0.000000% 0.000000% 10.~~268139~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~458~~448,~~525~~028.9475 0.00 0.00 0.00 ~~458~~448,~~525~~028.9475 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 1 0 0 0 1 ~~458~~448,~~525~~028.9475 0.00 0.00 0.00 ~~458~~448,~~525~~028.9475 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~854701~~877193% 0.000000% 0.000000% 0.000000% 0.~~854701~~877193% 1.~~099797~~107853% 0.000000% 0.000000% 0.000000% 1.~~099797~~107853% 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.~~854701~~877193% 0.000000% 0.000000% 0.000000% 0.~~854701~~877193% 1.~~099797~~107853% 0.000000% 0.000000% 0.000000% 1.~~099797~~107853% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 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 1 0 0 0 1 ~~431~~429,~~386~~617.6127 0.00 0.00 0.00 ~~431~~429,~~386~~617.6127 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 1 0 0 0 1 ~~431~~429,~~386~~617.6127 0.00 0.00 0.00 ~~431~~429,~~386~~617.6127 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.562500% 0.000000% 0.000000% 0.000000% 1.562500% 1.~~351705~~352223% 0.000000% 0.000000% 0.000000% 1.~~351705~~352223% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.562500% 0.000000% 0.000000% 0.000000% 1.562500% 1.~~351705~~352223% 0.000000% 0.000000% 0.000000% 1.~~351705~~352223% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~351~~783,~~747~~095.4236 0.00 0.00 0.00 ~~351~~783,~~747~~095.4236 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 ~~351~~783,~~747~~095.4236 0.00 0.00 0.00 ~~351~~783,~~747~~095.4236 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~268097~~546448% 0.000000% 0.000000% 0.000000% 0.~~268097~~546448% 0.~~190758~~435500% 0.000000% 0.000000% 0.000000% 0.~~190758~~435500% 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.~~268097~~546448% 0.000000% 0.000000% 0.000000% 0.~~268097~~546448% 0.~~190758~~435500% 0.000000% 0.000000% 0.000000% 0.~~190758~~435500% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,~~427~~377,~~644~~184.7083 0.00 0.00 0.00 1,~~427~~377,~~644~~184.7083 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,~~427~~377,~~644~~184.7083 0.00 0.00 0.00 1,~~427~~377,~~644~~184.7083 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~714286~~764706% 0.000000% 0.000000% 0.000000% 1.~~714286~~764706% 1.~~695515~~687372% 0.000000% 0.000000% 0.000000% 1.~~695515~~687372% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~714286~~764706% 0.000000% 0.000000% 0.000000% 1.~~714286~~764706% 1.~~695515~~687372% 0.000000% 0.000000% 0.000000% 1.~~695515~~687372% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 2520,~~370~~989.1205

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~804576~~797364% Weighted Average Pass-Through Rate 5.~~562706~~561581% Weighted Average Maturity(Stepdown Calculation ) ~~262~~261 Beginning Scheduled Collateral Loan Count 1,~~074~~058 Number Of Loans Paid In Full 16 Ending Scheduled Collateral Loan Count 1,~~058~~042 Beginning Scheduled Collateral Balance ~~520~~511,~~986~~959,~~974~~068.5282 Ending Scheduled Collateral Balance ~~511~~502,~~959~~221,~~068~~019.82 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 ~~513~~503,~~007~~251,~~026~~581.3519 Monthly P &I Constant 3,~~878~~826,~~544~~315.3105 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 12,~~675~~560,~~054~~430.5943 Class AP Deferred Amount 0.00 Scheduled Principal 1,~~358~~352,~~453~~970.7073 Unscheduled Principal 78,~~669~~385,~~452~~078.0027

Bankruptcy Coverage Amount - Asset Groups 1,5,6,7 100,000.00 Bankruptcy Coverage Amount - Asset Groups 2&4 100,000.00 Bankruptcy Coverage Amount - Asset Group 8 ~~100~~400,000.00 Fraud Loss Coverage Amount - Asset Groups 1,5,6,7 1,932,024.00 Fraud Loss Coverage Amount - Asset Groups 2&4 3,280,650.00 Fraud Loss Coverage Amount - Asset Group 8 904,618.00 Specail Hazard Loss Coverage Amount - Asset Groups 1,5,6,7 2,000,000.00 Specail Hazard Loss Coverage Amount - Asset Groups 2&4 3,983,567.00 Specail Hazard Loss Coverage Amount - Asset ~~Group~~Groups 8 2,977,506.00

Miscellaneous Reporting Senior % - Group 1 98.~~581034~~579004% Senior Prepayment % - Group 1 100.000000% Junior % - Group 1 1.~~418966~~420996% Senior % - Group 2 95.~~466573~~383454% Senior Prepayment % - Group 2 100.000000% Junior % - Group 2 4.~~533427~~616546% Senior % - Group 3 99.809523% Senior Prepayment % - Group 3 100.000000% Junior % - Group 3 0.190477% Senior % - Group 4 96.~~922047~~840993% Senior Prepayment % - Group 4 100.000000% Junior % - Group 4 3.~~077953~~159007% Senior % - Group 5 98.~~500363~~477121% Senior Prepayment % - Group 5 100.000000% Junior % - Group 5 1.~~499637~~522879% Senior % - Group 6 99.~~056472~~047861% Senior Prepayment % - Group 6 100.000000% Junior % - Group 6 0.~~943528~~952139% Senior % - Group 7 98.~~699804~~679155% Senior Prepayment % - Group 7 100.000000% Junior % - Group 7 1.~~300196~~320845% Senior % - Group 8 98.~~289157~~280732% Senior Prepayment % - Group 8 100.000000% Junior % - Group 8 1.~~710843~~719268%

Group Level Collateral Statement Group 1 2 4 Collateral Description Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.~~775183~~775080 5.~~946855~~937042 6.~~377548~~376058 Weighted Average Net Rate 4.~~525183~~525080 5.~~696216~~686392 6.~~127547~~126058 Weighted Average Maturity ~~168~~167 ~~347~~346 ~~349~~348 Beginning Loan Count 64 ~~379~~373 ~~180~~175 Loans Paid In Full 0 67 5 Ending Loan Count 64 ~~373~~366 ~~175~~170 Beginning Scheduled Balance 31,~~992~~813,~~416~~134.2302 ~~187~~184,~~776~~226,~~958~~339.3969 8684,~~422~~139,~~153~~676.5047 Ending ~~scheduled~~Scheduled Balance 31,~~813~~662,~~134~~721.0291 ~~184~~179,~~226~~652,~~339~~807.6923 8481,~~139~~553,~~676~~933.4701 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 261,803.40 1,~~138~~117,~~372~~038.5156 ~~545~~531,~~751~~850.9756 Scheduled Principal ~~134~~135,~~495~~211.3751 ~~207~~205,~~803~~572.9425 8684,~~450~~784.8137 Unscheduled Principal 4415,~~786~~200.8460 34,~~342~~367,~~814~~960.7621 2,~~196~~500,~~026~~959.2209 Scheduled Interest ~~127~~126,~~308~~591.0389 ~~930~~911,~~568~~466.5731 ~~459~~447,~~301~~066.1619 Servicing Fees 6,~~665~~627.0975 3938,~~220~~480.0726 1817,~~004~~529.6208 Master Servicing Fees 10.6964 ~~528~~527.0640 68.6559 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 ~~793~~792.9790 ~~190~~189.1397 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 ~~120~~119,~~632~~953.2550 ~~890~~871,~~026~~665.4775 ~~441~~429,~~037~~278.7655 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 5 6 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~733805~~733585 5.~~178768~~177079 6.~~569934~~568807 Weighted Average Net Rate 5.~~483806~~483585 4.~~929336~~927650 6.~~319934~~318807 Weighted Average Maturity ~~170~~169 ~~168~~167 ~~134~~133 Beginning Loan Count 5857 ~~127~~126 ~~119~~117 Loans Paid In Full 10 10 23 Ending Loan Count 57 126 ~~117~~114 Beginning Scheduled Balance 3231,~~594~~970,~~044~~107.1612 6261,~~783~~967,~~157~~971.6308 4241,~~428~~531,~~420~~302.5780 Ending scheduled Balance 31,~~970~~822,~~107~~711.1203 61,~~967~~692,~~971~~007.0890 4140,~~531~~292,~~302~~347.8094 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~284~~280,~~252~~100.1712 ~~531~~526,~~084~~525.7285 ~~469~~464,~~830~~703.5614 Scheduled Principal ~~128~~127,~~512~~347.2636 ~~260~~259,~~135~~181.2061 237,~~537~~360.2954 Unscheduled Principal ~~495~~20,~~424~~048.7873 ~~555~~16,~~051~~781.3557 ~~659~~1,~~580~~001,594.4832 Scheduled Interest ~~155~~152,~~739~~752.9176 ~~270~~267,~~949~~344.5224 ~~232~~227,~~293~~342.2760 Servicing Fees 6,~~790~~660.4144 1312,~~050~~880.1150 8,~~839~~652.2537 Master Servicing Fees 16.1100 5958.2890 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 ~~148~~146,~~933~~076.3932 ~~257~~254,~~840~~404.1384 ~~223~~218,~~454~~690.0223 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 8 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~360659~~358846 5.~~804576~~797364 Weighted Average Net Rate 5.~~110659~~108846 5.~~554415~~547199 Weighted Average Maturity ~~170~~169.00 ~~262~~261.00 Record Date 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~647~~644,~~448~~293.9842 3,~~878~~826,~~544~~315.3105 Beginning Loan Count ~~147~~146 1,~~074~~058 Loans Paid In Full 1 16 Ending Loan Count ~~146~~145 1,~~058~~042 Beginning Scheduled Balance 76,~~989~~310,~~824~~537.0464 ~~520~~511,~~986~~959,~~974~~068.5282 Ending Scheduled Balance 7675,~~310~~544,~~537~~490.6480 ~~511~~502,~~959~~221,~~068~~019.82 Scheduled Principal 303,~~518~~513.8309 1,~~358~~352,~~453~~970.7073 Unscheduled Principal ~~375~~462,~~767~~533.5775 78,~~669~~385,~~452~~078.0027 Scheduled Interest ~~343~~340,~~930~~780.1533 2,~~520~~473,~~090~~344.6132 Servicing Fee 1615,~~039~~898.5503 ~~108~~106,~~609~~728.1043 Master Servicing Fee 0.00 ~~682~~681.7953 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 ~~984~~982.1087 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 ~~327~~324,~~890~~882.6030 2,~~409~~364,~~814~~951.6249 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 2004-9 Underlying Certificate Distribution Date: 56/2527/2005 ~~Group 3 -~~ UNDERLYING DELINQUENCY STATISTICS Subordinated ~~Outstanding~~Oustanding Principal Current Cumulative 30 ~~Day~~DAY Mortgage Certificates on Underlying Securities Losses Losses # $ % Mastr 2004-6 ~~684~~678,~~968~~901,~~638~~114.0932 0.00 0.00 95 42,~~953~~672,~~077~~428.1944 0.7239% UNDERLYING DELINQUENCY STATISTICS (Continued) Subordinated 60 ~~Day~~DAY 90 ~~Day~~DAY ~~FIC~~F/C REO Mortgage Certificates # $ % # $ % # $ % # $ % Mastr 2004-6 0 0.00 0.00% 0 0.00 0.00% 1 872,337.10 0.13% 0 0.00 0.00% UNDERLYING CERTIFICATE STATISTICS Beginning Scheduled Balance 133,622,728.77 Scheduled Principal 161,573.43 Unshceduled Principal 620,691.32 Interest Distributed 584,577.37 Total Principal and Interest Distributed 1,366,842.12 Ending Scheduled Balance 132,840,464.02

UNDERLYING CERTIFICATE STATISTICS Beginning Scheduled Balance 123,840,464.02 Scheduled Principal 161,707.67 Unscheduled Principal 32,709.32 Interest Distributed 581,177.03 Total Principal and Interest Distributed 775,594.02 Ending Scheduled Balance 132,646,047.03

Filing Compare · MASTR Asset Securitization Trust 2004-9