8-K 1 mst04009_10508.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): August 25, 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 54-2165606 Pooling and Servicing Agreement) (Commission 54-6636556 (State or other File Number) 54-6636557 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 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 August 25, 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: 8/25/2005 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 August 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 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 Class CUSIP Description Rate Balance Distribution 1-A-1 57643MFC3 SEN 4.75000% 29,~~873~~192,~~427~~006.8340 ~~118~~115,~~209~~551.9669 2-A-1 57643MFD1 ACCR 5.50000% ~~119~~110,~~012~~519,~~211~~158.1349 ~~545~~506,~~472~~546.6314 2-A-2 57643MFE9 ACCR 5.50000% 18,~~463~~312,~~745~~173.3811 8483,~~625~~930.5079 2-A-3 57643MFF6 SEQ 5.50000% 16,~~524~~675,~~254~~826.6289 7576,~~736~~430.1787 2-A-4 57643MFG4 LOCK 5.50000% 19,888,000.00 91,153.33 3-A-1 57643MFH2 SEQ 5.25000% 7069,~~980~~175,~~990~~901.1573 ~~310~~302,~~541~~644.8338 3-A-2 57643MFJ8 SEQ 5.25000% 18,~~880~~400,~~935~~782.8350 8280,~~604~~503.0937 3-A-3 57643MFK5 ACCR 5.25000% 7,~~281~~189,~~164~~958.6877 31,~~855~~456.1005 3-A-4 57643MFL3 ACCR 5.25000% 10,779,508.00 47,160.3532 3-A-5 57643MFM1 SEQ 5.25000% 10,~~400~~492,~~835~~041.3223 45,~~503~~902.65 3-A-6 57643MFN9 LOCK 5.25000% 12,000,000.00 52,~~500~~499.0097 3-A-7 57643MFP4 LOCK 5.25000% 2,264,000.00 9,~~905~~904.0099 4-A-1 57643MFQ2 SEN 6.00000% 8073,~~754~~914,~~336~~573.8405 ~~403~~369,~~771~~572.6887 5-A-1 57643MFR0 SEN 5.25000% 31,~~479~~180,~~640~~114.7109 ~~137~~136,~~677~~413.9700 6-A-1 57643MFS8 SEN 5.00000% 6059,~~195~~450,~~094~~935.0382 ~~250~~247,~~730~~712.1123 7-A-1 57643MFT6 PO 6.~~31881~~32230% 4039,~~982~~187,~~738~~897.5700 ~~215~~206,~~730~~464.4473 8-A-1 57643MGF5 SEQ 5.~~10885~~09804% ~~2,555~~0.0700 100.8800 8-A-2 57643MGG3 SEQ 5.~~10885~~10825% 7473,~~996~~447,~~000~~379.0051 ~~319~~312,~~285~~656.8309 PO 57643MFU3 PO 0.00000% 5,~~633~~475,~~050~~540.1278 0.00 15-AX 57643MFV1 IO 5.00000% 0.00 7,~~401~~315.5826 30-AX 57643MFW9 IO 5.50000% 0.00 4945,~~546~~657.5311 A-LR 57643MFX7 SEN 4.75000% 0.00 0.00 A-UR 57643MFY5 SEN 4.75000% 0.00 0.1427 8-B-1 57643MGH1 SUB 5.~~10885~~10825% ~~612~~607,~~614~~728.7274 2,~~608~~587.1302 8-B-2 57643MGJ7 SUB 5.~~10885~~10825% ~~174~~173,~~894~~499.7484 ~~744~~738.5957 8-B-3 57643MGK4 SUB 5.~~10885~~10825% ~~173~~172,~~928~~541.4728 ~~740~~734.4849 8-B-4 57643MGL2 SUB 5.~~10885~~10825% ~~174~~173,~~894~~499.7484 ~~744~~738.5957 8-B-5 57643MGM0 SUB 5.~~10885~~10825% ~~131~~130,~~412~~364.6252 ~~559~~554.4795 8-B-6 57643MGN8 SUB 5.~~10885~~10825% 4443,~~237~~884.2846 ~~188~~186.3381 15-B-1 57643MFZ2 SUB 5.~~36070~~36084% ~~929~~920,~~128~~627.7527 4,~~149~~112.2878 15-B-2 57643MGA6 SUB 5.~~36070~~36084% ~~371~~367,~~266~~869.7770 1,~~657~~643.9941 15-B-3 57643MGB4 SUB 5.~~36070~~36084% ~~278~~276,~~930~~378.9979 1,~~245~~234.6468 15-B-4 57643MGP3 SUB 5.~~36070~~36084% ~~185~~183,~~633~~934.3885 ~~829~~821.0070 15-B-5 57643MGQ1 SUB 5.~~36070~~36084% ~~186~~184,~~595~~887.2188 ~~833~~825.2996 15-B-6 57643MGR9 SUB 5.~~36070~~36084% 9392,~~089~~237.3357 ~~415~~412.7206 30-B-1 57643MGC2 SUB 5.~~61919~~61921% 65,~~012~~998,~~120~~941.5133 28,~~152~~091.7211 30-B-2 57643MGD0 SUB 5.~~61919~~61921% 1,~~950~~946,~~546~~270.2647 9,~~133~~113.7576 30-B-3 57643MGE8 SUB 5.~~61919~~61921% 1,~~137~~134,~~240~~747.7984 5,~~325~~313.3166 30-B-4 57643MGS7 SUB 5.~~61919~~61921% ~~649~~648,~~851~~427.8834 3,~~043~~036.0438 30-B-5 57643MGT5 SUB 5.~~61919~~61921% ~~812~~810,~~476~~695.3229 3,~~804~~796.5522 30-B-6 57643MGU2 SUB 5.~~61919~~61921% ~~488~~487,~~181~~111.2107 2,~~285~~280.9998 Totals ~~644~~621,~~799~~899,~~532~~445.2545 2,~~945~~835,~~884~~699.6422

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~141~~143,~~540~~770.0421 0.00 29,~~731~~048,~~887~~236.7819 259,~~750~~321.0090 0.00 2-A-1 45,~~465~~555,~~150~~399.6823 0.00 ~~114~~104,~~547~~963,~~060~~759.4526 56,~~010~~061,~~623~~945.3137 0.00 2-A-2 7576,~~736~~430.1787 0.00 18,~~388~~235,~~009~~742.2224 160,361.6766 0.00 2-A-3 (7576,~~736~~430.1787) 0.00 16,~~599~~752,~~990~~257.7876 0.00 0.00 2-A-4 0.00 0.00 19,888,000.00 91,153.33 0.00 3-A-1 ~~153~~925,~~275~~601.4381 0.00 7068,~~827~~250,~~714~~299.7293 ~~463~~1,~~817~~228,246.2619 0.00 3-A-2 40246,~~771~~209.2598 0.00 18,~~840~~154,~~164~~572.5852 ~~123~~326,~~375~~713.3435 0.00 3-A-3 45,~~503~~902.65 0.00 7,~~235~~144,~~661~~056.0212 77,358.7570 0.00 3-A-4 0.00 0.00 10,779,508.00 47,160.3532 0.00 3-A-5 (45,~~503~~902.65) 0.00 10,~~446~~537,~~338~~943.9888 0.00 0.00 3-A-6 0.00 0.00 12,000,000.00 52,~~500~~499.0097 0.00 3-A-7 0.00 0.00 2,264,000.00 9,~~905~~904.0099 0.00 4-A-1 25,~~582~~852,~~201~~565.01 0.00 7868,~~172~~062,~~135~~008.8304 26,~~985~~222,~~972~~137.6988 0.00 5-A-1 ~~145~~4,~~422~~012,178.4148 0.00 3127,~~334~~167,~~218~~935.2961 ~~283~~4,~~100~~148,591.3848 0.00 6-A-1 ~~268~~634,~~319~~132.7374 0.00 5958,~~926~~816,~~774~~803.3008 ~~519~~881,~~049~~844.8497 0.00 7-A-1 1678,~~235,819~~813.7033 0.00 3938,~~746~~509,~~918~~083.8768 1885,~~451,550~~278.1406 0.00 8-A-1 ~~2,555~~0.0700 0.00 0.00 ~~2,565~~0.9500 0.00 8-A-2 ~~758~~2,~~273~~062,662.5740 0.00 7471,~~237~~384,~~726~~717.4310 12,~~077~~375,~~559~~318.4049 0.00 PO ~~112~~35,~~562~~571.0421 0.00 5,~~520~~439,~~488~~969.0857 ~~112~~35,~~562~~571.0421 0.00 15-AX 0.00 0.00 0.00 7,~~401~~315.5826 0.00 30-AX 0.00 0.00 0.00 4945,~~546~~657.5311 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.1427 0.00 8-B-1 2,~~436~~460.5816 0.00 ~~610~~605,~~178~~268.1557 5,~~044~~047.7118 0.00 8-B-2 ~~695~~702.6235 0.00 ~~174~~172,~~199~~797.1249 1,440.2192 0.00 8-B-3 ~~691~~698.7747 0.00 ~~173~~171,~~236~~842.7081 1,432.2596 0.00 8-B-4 ~~695~~702.6235 0.00 ~~174~~172,~~199~~797.1249 1,440.2192 0.00 8-B-5 ~~522~~527.6773 0.00 ~~130~~129,~~889~~836.9579 1,082.1468 0.00 8-B-6 ~~175~~177.9565 0.00 4443,~~061~~706.3381 364.2846 0.00 15-B-1 4,~~237~~298.3472 0.00 ~~924~~916,~~891~~328.4155 8,~~386~~411.6250 0.00 15-B-2 1,~~693~~717.1871 0.00 ~~369~~366,~~573~~151.5999 3,~~351~~361.1712 0.00 15-B-3 1,~~272~~290.0851 0.00 ~~277~~275,~~658~~088.9128 2,~~517~~525.7219 0.00 15-B-4 ~~846~~858.5985 0.00 ~~184~~183,~~786~~075.7999 1,~~675~~680.5955 0.00 15-B-5 ~~850~~863.9830 0.00 ~~185~~184,~~744~~024.2457 1,~~684~~689.2726 0.00 15-B-6 ~~424~~430.5469 0.00 9291,~~664~~806.7988 ~~840~~842.2675 0.1327 30-B-1 6,~~546~~657.2550 0.00 65,~~005~~992,~~574~~283.2583 34,~~698~~748.9761 0.00 30-B-2 2,~~123~~159.8493 0.00 1,~~948~~944,~~422~~110.4354 11,~~257~~273.5969 0.00 30-B-3 1,~~238~~259.2832 0.00 1,~~136~~133,~~002~~488.5152 6,~~563~~572.5998 0.00 30-B-4 ~~707~~719.5961 0.00 ~~649~~647,~~144~~707.2973 3,~~750~~755.6399 0.00 30-B-5 ~~884~~899.6669 0.00 ~~811~~809,~~591~~795.6660 4,~~689~~695.2191 0.00 30-B-6 ~~531~~540.5559 0.00 ~~487~~486,~~649~~570.6649 2,~~817~~821.5457 0.0726 Totals 920,~~932~~173,~~466~~869.0253 0.00 ~~634~~601,~~867~~725,~~066~~575.2391 1223,~~878~~009,~~350~~568.6675 0.2053 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 29,~~873~~192,~~427~~006.8340 126,~~969~~376.5916 1417,~~570~~394.4505 0.00 0.00 2-A-1 144,000,000.00 ~~119~~110,~~012~~519,~~211~~158.1349 ~~193~~187,~~821~~958.0635 45,~~271~~367,~~329~~440.6388 0.00 0.00 2-A-2 19,130,000.00 18,~~463~~312,~~745~~173.3811 32,~~287~~585.5292 7273,~~448~~844.6595 0.00 0.00 2-A-3 15,858,000.00 16,~~524~~675,~~254~~826.6289 0.00 0.00 (7576,~~736~~430.1787) 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 7069,~~980~~175,~~990~~901.1573 ~~127~~128,~~487~~821.8935 25796,~~787~~780.5346 0.00 0.00 3-A-2 20,000,000.00 18,~~880~~400,~~935~~782.8350 3334,~~911~~266.7746 6211,~~859~~943.4852 0.00 0.00 3-A-3 7,682,000.00 7,~~281~~189,~~164~~958.6877 376,~~847~~388.9854 739,~~655~~514.6811 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,~~400~~492,~~835~~041.3223 0.00 0.00 (45,~~503~~902.65) 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 8073,~~754~~914,~~336~~573.8405 8175,~~275~~739.4515 25,~~500~~776,~~925~~825.5686 0.00 0.00 5-A-1 40,785,000.00 31,~~479~~180,~~640~~114.7109 ~~125~~126,~~383~~806.1305 203,~~039~~885,372.2843 0.00 0.00 6-A-1 65,000,000.00 6059,~~195~~450,~~094~~935.0382 ~~251~~255,~~779~~004.1193 16379,~~540~~127.6281 0.00 0.00 7-A-1 50,450,000.00 4039,~~982~~187,~~738~~897.5700 ~~234~~230,~~225~~261.3851 1448,~~001,594~~551.3282 0.00 0.00 8-A-1 14,108,000.00 ~~2,555~~0.0700 ~~1,001~~0.7500 ~~1,553~~0.3100 0.00 0.00 8-A-2 74,996,000.00 7473,~~996~~447,~~000~~379.0051 297,~~293~~324.1350 ~~460~~1,~~980~~765,337.4490 0.00 0.00 PO 6,138,696.57 5,~~633~~475,~~050~~540.1278 14,~~955~~903.0857 9720,~~606~~667.9664 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 ~~612~~607,~~614~~728.7274 2,~~436~~460.5816 0.00 0.00 0.00 8-B-2 181,000.00 ~~174~~173,~~894~~499.7484 ~~695~~702.6235 0.00 0.00 0.00 8-B-3 180,000.00 ~~173~~172,~~928~~541.4728 ~~691~~698.7747 0.00 0.00 0.00 8-B-4 181,000.00 ~~174~~173,~~894~~499.7484 ~~695~~702.6235 0.00 0.00 0.00 8-B-5 136,000.00 ~~131~~130,~~412~~364.6252 ~~522~~527.6773 0.00 0.00 0.00 8-B-6 45,781.52 4443,~~237~~884.2846 ~~175~~177.9565 0.00 0.00 0.00 15-B-1 966,000.00 ~~929~~920,~~128~~627.7527 4,~~237~~298.3472 0.00 0.00 0.00 15-B-2 386,000.00 ~~371~~367,~~266~~869.7770 1,~~693~~717.1871 0.00 0.00 0.00 15-B-3 290,000.00 ~~278~~276,~~930~~378.9979 1,~~272~~290.0851 0.00 0.00 0.00 15-B-4 193,000.00 ~~185~~183,~~633~~934.3885 ~~846~~858.5985 0.00 0.00 0.00 15-B-5 194,000.00 ~~186~~184,~~595~~887.2188 ~~850~~863.9830 0.00 0.00 0.00 15-B-6 96,783.46 9392,~~089~~237.3357 ~~424~~430.5469 0.00 0.00 0.00 30-B-1 6,069,000.00 65,~~012~~998,~~120~~941.5133 6,~~546~~657.2550 0.00 0.00 0.00 30-B-2 1,969,000.00 1,~~950~~946,~~546~~270.2647 2,~~123~~159.8493 0.00 0.00 0.00 30-B-3 1,148,000.00 1,~~137~~134,~~240~~747.7984 1,~~238~~259.2832 0.00 0.00 0.00 30-B-4 656,000.00 ~~649~~648,~~851~~427.8834 ~~707~~719.5961 0.00 0.00 0.00 30-B-5 820,163.00 ~~812~~810,~~476~~695.3229 ~~884~~899.6669 0.00 0.00 0.00 30-B-6 492,799.80 ~~488~~487,~~181~~111.2107 ~~531~~540.5559 0.00 0.00 0.00 Totals 749,905,832.35 ~~644~~621,~~799~~899,~~532~~445.2545 1,~~555~~513,~~813~~401.9362 818,~~497~~782,~~891~~801.9143 (~~121~~122,~~239~~333.8252) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 ~~141~~143,~~540~~770.0421 29,~~731~~048,~~887~~236.7819 0.~~92912149~~90775738 ~~141~~143,~~540~~770.0421 2-A-1 45,~~465~~555,~~150~~399.6823 ~~114~~104,~~547~~963,~~060~~759.4526 0.~~79546570~~72891499 45,~~465~~555,~~150~~399.6823 2-A-2 7576,~~736~~430.1787 18,~~388~~235,~~009~~742.2224 0.~~96121324~~95325365 7576,~~736~~430.1787 2-A-3 (7576,~~736~~430.1787) 16,~~599~~752,~~990~~257.7876 1.~~04678968~~05639159 (7576,~~736~~430.1787) 2-A-4 0.00 19,888,000.00 1.00000000 0.00 3-A-1 ~~153~~925,~~275~~601.4381 7068,~~827~~250,~~714~~299.7293 0.~~94200823~~90772863 ~~153~~925,~~275~~601.4381 3-A-2 40246,~~771~~209.2598 18,~~840~~154,~~164~~572.5852 0.~~94200823~~90772863 40246,~~771~~209.2598 3-A-3 45,~~503~~902.65 7,~~235~~144,~~661~~056.0212 0.~~94189808~~92997346 45,~~503~~902.65 3-A-4 0.00 10,779,508.00 1.00000000 0.00 3-A-5 (45,~~503~~902.65) 10,~~446~~537,~~338~~943.9888 1.~~04463390~~05379439 (45,~~503~~902.65) 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 25,~~582~~852,~~201~~565.01 7868,~~172~~062,~~135~~008.8304 0.~~67975770~~59184355 25,~~582~~852,~~201~~565.01 5-A-1 ~~145~~4,~~422~~012,178.4148 3127,~~334~~167,~~218~~935.2961 0.~~76827800~~66612567 ~~145~~4,~~422~~012,178.4148 6-A-1 ~~268~~634,~~319~~132.7374 5958,~~926~~816,~~774~~803.3008 0.~~92195037~~90487389 ~~268~~634,~~319~~132.7374 7-A-1 1678,~~235,819~~813.7033 3938,~~746~~509,~~918~~083.8768 0.~~78784775~~76331187 1678,~~235,819~~813.7033 8-A-1 ~~2,555~~0.0700 0.00 0.00000000 ~~2,555~~0.0700 8-A-2 ~~758~~2,~~273~~062,662.5740 7471,~~237~~384,~~726~~717.4310 0.~~98988915~~95184699 ~~758~~2,~~273~~062,662.5740 PO ~~112~~35,~~562~~571.0421 5,~~520~~439,~~488~~969.0857 0.~~89929320~~88617665 ~~112~~35,~~562~~571.0421 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,~~436~~460.5816 ~~610~~605,~~178~~268.1557 0.~~96242610~~95468229 2,~~436~~460.5816 8-B-2 ~~695~~702.6235 ~~174~~172,~~199~~797.1249 0.~~96242608~~95468227 ~~695~~702.6235 8-B-3 ~~691~~698.7747 ~~173~~171,~~236~~842.7081 0.~~96242611~~95468228 ~~691~~698.7747 8-B-4 ~~695~~702.6235 ~~174~~172,~~199~~797.1249 0.~~96242608~~95468227 ~~695~~702.6235 8-B-5 ~~522~~527.6773 ~~130~~129,~~889~~836.9579 0.~~96242610~~95468228 ~~522~~527.6773 8-B-6 ~~175~~177.9565 4443,~~061~~706.3381 0.~~96242611~~95468237 ~~175~~177.9565 15-B-1 4,~~237~~298.3472 ~~924~~916,~~891~~328.4155 0.~~95744452~~94858028 4,~~237~~298.3472 15-B-2 1,~~693~~717.1871 ~~369~~366,~~573~~151.5999 0.~~95744453~~94858028 1,~~693~~717.1871 15-B-3 1,~~272~~290.0851 ~~277~~275,~~658~~088.9128 0.~~95744452~~94858028 1,~~272~~290.0851 15-B-4 ~~846~~858.5985 ~~184~~183,~~786~~075.7999 0.~~95744451~~94858026 ~~846~~858.5985 15-B-5 ~~850~~863.9830 ~~185~~184,~~744~~024.2457 0.~~95744454~~94858026 ~~850~~863.9830 15-B-6 ~~424~~430.5469 9291,~~664~~806.7988 0.~~95744448~~94858026 ~~424~~430.5469 30-B-1 6,~~546~~657.2550 65,~~005~~992,~~574~~283.2583 0.~~98954923~~98735934 6,~~546~~657.2550 30-B-2 2,~~123~~159.8493 1,~~948~~944,~~422~~110.4354 0.~~98954923~~98735934 2,~~123~~159.8493 30-B-3 1,~~238~~259.2832 1,~~136~~133,~~002~~488.5152 0.~~98954922~~98735934 1,~~238~~259.2832 30-B-4 ~~707~~719.5961 ~~649~~647,~~144~~707.2973 0.~~98954922~~98735934 ~~707~~719.5961 30-B-5 ~~884~~899.6669 ~~811~~809,~~591~~795.6660 0.~~98954922~~98735934 ~~884~~899.6669 30-B-6 ~~531~~540.5559 ~~487~~486,~~649~~570.6649 0.~~98954922~~98735935 ~~531~~540.5559 Totals 920,~~932~~173,~~466~~869.0253 ~~634~~601,~~867~~725,~~066~~575.2391 0.~~84659572~~80240151 920,~~932~~173,~~466~~869.0253

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 ~~933~~912.~~54461969~~25020000 3.~~96779969~~94925500 0.~~45532656~~54356406 0.00000000 2-A-1 144,000,000.00 ~~826~~767.~~47368840~~49415618 1.~~34597958~~30526632 2937.~~66201132~~27389500 0.00000000 2-A-2 19,130,000.00 ~~965~~957.~~17226242~~24898641 0.~~17185154~~13517616 3.~~78717459~~86016466 0.00000000 2-A-3 15,858,000.00 ~~1042~~1051.~~01378610~~57188107 0.00000000 0.00000000 (4.~~77589671~~81970425) 2-A-4 19,888,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 75,188,000.00 ~~944~~920.~~04679138~~03912499 1.~~69558826~~71332327 010.~~34297401~~59717588 0.00000000 3-A-2 20,000,000.00 ~~944~~920.~~04679150~~03912500 1.~~69558850~~71332300 010.~~34297400~~59717600 0.00000000 3-A-3 7,682,000.00 ~~947~~935.~~82148920~~94881151 40.~~92683936~~83162458 05.~~99657381~~14372689 0.00000000 3-A-4 10,779,508.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 10,000,000.00 ~~1040~~1049.~~08353200~~20412300 0.00000000 0.00000000 (4.~~55036500~~59026500) 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 ~~702~~642.~~21162470~~73541783 0.~~70674304~~65860130 2150.~~74717878~~23326835 0.00000000 5-A-1 40,785,000.00 ~~771~~764.~~84358735~~49954861 3.~~07424617~~10913449 095.~~49133946~~26474022 0.00000000 6-A-1 65,000,000.00 ~~926~~914.~~07836969~~62978185 3.~~87352477~~92315277 05.~~25447108~~83273554 0.00000000 7-A-1 50,450,000.00 ~~812~~776.~~34367830~~76703667 4.~~64272309~~56415282 198.~~85320753~~89101724 0.00000000 8-A-1 14,108,000.00 0.~~18110788~~00000000 0.~~07100581~~00000000 0.~~11010136~~00000000 0.00000000 8-A-2 74,996,000.00 ~~1000~~979.~~00000000~~35062550 3.~~96411982~~96453811 623.~~14673369~~53909409 0.00000000 PO 6,138,696.57 ~~917~~891.~~62967199~~97123812 2.~~43619795~~42780692 153.~~90027441~~36677986 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 ~~966~~958.~~26927445~~56268139 3.~~84318612~~88037855 0.00000000 0.00000000 8-B-2 181,000.00 ~~966~~958.~~26928177~~56265193 3.~~84320442~~88038674 0.00000000 0.00000000 8-B-3 180,000.00 ~~966~~958.~~26927778~~56266667 3.~~84316667~~88038889 0.00000000 0.00000000 8-B-4 181,000.00 ~~966~~958.~~26928177~~56265193 3.~~84320442~~88038674 0.00000000 0.00000000 8-B-5 136,000.00 ~~966~~958.~~26926471~~56264706 3.~~84316176~~88036765 0.00000000 0.00000000 8-B-6 45,781.52 ~~966~~958.~~26935934~~56275633 3.~~84325378~~88038667 0.00000000 0.00000000 15-B-1 966,000.00 ~~961~~953.~~83100414~~03030021 4.~~38648033~~45002070 0.00000000 0.00000000 15-B-2 386,000.00 ~~961~~953.~~83101036~~03031088 4.~~38647668~~45002591 0.00000000 0.00000000 15-B-3 290,000.00 ~~961~~953.~~83100000~~03031034 4.~~38648276~~45003448 0.00000000 0.00000000 15-B-4 193,000.00 ~~961~~953.~~83098446~~03031088 4.~~38647668~~45000000 0.00000000 0.00000000 15-B-5 194,000.00 ~~961~~953.~~83097938~~03030928 4.~~38649485~~45000000 0.00000000 0.00000000 15-B-6 96,783.46 ~~961~~953.~~83097814~~03030084 4.~~38649331~~45003723 0.00000000 0.00000000 30-B-1 6,069,000.00 ~~990~~988.~~62786456~~45630746 1.~~07863734~~09696820 0.00000000 0.00000000 30-B-2 1,969,000.00 ~~990~~988.~~62786186~~45630777 1.~~07863890~~09696800 0.00000000 0.00000000 30-B-3 1,148,000.00 ~~990~~988.~~62786585~~45630662 1.~~07864111~~09696864 0.00000000 0.00000000 30-B-4 656,000.00 ~~990~~988.~~62786585~~45631098 1.~~07864329~~09696646 0.00000000 0.00000000 30-B-5 820,163.00 ~~990~~988.~~62786300~~45630686 1.~~07863925~~09696487 0.00000000 0.00000000 30-B-6 492,799.80 ~~990~~988.~~62785740~~45630619 1.~~07863274~~09697691 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 4.~~42312625~~49281906 ~~929~~907.~~12149312~~75738094 0.~~92912149~~90775738 4.~~42312625~~49281906 2-A-1 0.00000000 3138.~~00799083~~57916132 ~~795~~728.~~46569757~~91499486 0.~~79546570~~72891499 3138.~~00799083~~57916132 2-A-2 0.00000000 3.~~95902614~~99534083 ~~961~~953.~~21323680~~25364558 0.~~96121324~~95325365 3.~~95902614~~99534083 2-A-3 0.00000000 (4.~~77589671~~81970425) 1,~~046~~056.~~78968218~~39158532 1.~~04678968~~05639159 (4.~~77589671~~81970425) 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 212.~~03856240~~31049915 ~~942~~907.~~00822897~~72862598 0.~~94200823~~90772863 212.~~03856240~~31049915 3-A-2 0.00000000 212.~~03856250~~31049900 ~~942~~907.~~00822900~~72862600 0.~~94200823~~90772863 212.~~03856250~~31049900 3-A-3 0.00000000 5.~~92341187~~97535147 ~~941~~929.~~89807602~~97346004 0.~~94189808~~92997346 5.~~92341187~~97535147 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 (4.~~55036500~~59026500) 1,~~044~~053.~~63389800~~79438800 1.~~04463390~~05379439 (4.~~55036500~~59026500) 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 2250.~~45392183~~89186965 ~~679~~591.~~75770287~~84354817 0.~~67975770~~59184355 2250.~~45392183~~89186965 5-A-1 0.00000000 398.~~56558563~~37387471 ~~768~~666.~~27800147~~12567390 0.~~76827800~~66612567 398.~~56558563~~37387471 6-A-1 0.00000000 49.~~12799585~~75588831 ~~921~~904.~~95037385~~87389354 0.~~92195037~~90487389 49.~~12799585~~75588831 7-A-1 0.00000000 2413.~~49593062~~45517007 ~~787~~763.~~84774767~~31186680 0.~~78784775~~76331187 2413.~~49593062~~45517007 8-A-1 0.00000000 0.~~18110788~~00000000 0.00000000 0.00000000 0.~~18110788~~00000000 8-A-2 0.00000000 1027.~~11085351~~50363219 ~~989~~951.~~88914649~~84699317 0.~~98988915~~95184699 1027.~~11085351~~50363219 PO 0.00000000 185.~~33647236~~79458678 ~~899~~886.~~29319963~~17665134 0.~~89929320~~88617665 185.~~33647236~~79458678 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.~~84318612~~88037855 ~~962~~954.~~42610410~~68228707 0.~~96242610~~95468229 3.~~84318612~~88037855 8-B-2 0.00000000 3.~~84320442~~88038674 ~~962~~954.~~42607735~~68226519 0.~~96242608~~95468227 3.~~84320442~~88038674 8-B-3 0.00000000 3.~~84316667~~88038889 ~~962~~954.~~42611111~~68227778 0.~~96242611~~95468228 3.~~84316667~~88038889 8-B-4 0.00000000 3.~~84320442~~88038674 ~~962~~954.~~42607735~~68226519 0.~~96242608~~95468227 3.~~84320442~~88038674 8-B-5 0.00000000 3.~~84316176~~88036765 ~~962~~954.~~42610294~~68227941 0.~~96242610~~95468228 3.~~84316176~~88036765 8-B-6 0.00000000 3.~~84325378~~88038667 ~~962~~954.~~42610556~~68236965 0.~~96242611~~95468237 3.~~84325378~~88038667 15-B-1 0.00000000 4.~~38648033~~45002070 ~~957~~948.~~44452381~~58027950 0.~~95744452~~94858028 4.~~38648033~~45002070 15-B-2 0.00000000 4.~~38647668~~45002591 ~~957~~948.~~44453368~~58028497 0.~~95744453~~94858028 4.~~38647668~~45002591 15-B-3 0.00000000 4.~~38648276~~45003448 ~~957~~948.~~44451724~~58027586 0.~~95744452~~94858028 4.~~38648276~~45003448 15-B-4 0.00000000 4.~~38647668~~45000000 ~~957~~948.~~44450777~~58025907 0.~~95744451~~94858026 4.~~38647668~~45000000 15-B-5 0.00000000 4.~~38649485~~45000000 ~~957~~948.~~44453608~~58025773 0.~~95744454~~94858026 4.~~38649485~~45000000 15-B-6 0.00000000 4.~~38649331~~45003723 ~~957~~948.~~44448483~~58026361 0.~~95744448~~94858026 4.~~38649331~~45003723 30-B-1 0.00000000 1.~~07863734~~09696820 ~~989~~987.~~54922557~~35933927 0.~~98954923~~98735934 1.~~07863734~~09696820 30-B-2 0.00000000 1.~~07863890~~09696800 ~~989~~987.~~54922803~~35933977 0.~~98954923~~98735934 1.~~07863890~~09696800 30-B-3 0.00000000 1.~~07864111~~09696864 ~~989~~987.~~54922474~~35933798 0.~~98954922~~98735934 1.~~07864111~~09696864 30-B-4 0.00000000 1.~~07864329~~09696646 ~~989~~987.~~54922256~~35934451 0.~~98954922~~98735934 1.~~07864329~~09696646 30-B-5 0.00000000 1.~~07863925~~09696487 ~~989~~987.~~54922375~~35934198 0.~~98954922~~98735934 1.~~07863925~~09696487 30-B-6 0.00000000 1.~~07863274~~09697691 ~~989~~987.~~54922465~~35934958 0.~~98954922~~98735935 1.~~07863274~~09697691 (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% 29,~~873~~192,~~427~~006.8340 ~~118~~115,~~248~~551.9969 0.00 0.00 2-A-1 144,000,000.00 5.50000% ~~119~~110,~~012~~519,~~211~~158.1349 ~~545~~506,~~472~~546.6314 0.00 0.00 2-A-2 19,130,000.00 5.50000% 18,~~463~~312,~~745~~173.3811 8483,~~625~~930.5079 0.00 0.00 2-A-3 15,858,000.00 5.50000% 16,~~524~~675,~~254~~826.6289 7576,~~736~~430.1787 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% 7069,~~980~~175,~~990~~901.1573 ~~310~~302,~~541~~644.8357 0.00 0.00 3-A-2 20,000,000.00 5.25000% 18,~~880~~400,~~935~~782.8350 8280,~~604~~503.0942 0.00 0.00 3-A-3 7,682,000.00 5.25000% 7,~~281~~189,~~164~~958.6877 31,~~855~~456.1007 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,~~400~~492,~~835~~041.3223 45,~~503~~902.6568 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% 8073,~~754~~914,~~336~~573.8405 ~~403~~369,~~771~~572.6887 0.00 0.00 5-A-1 40,785,000.00 5.25000% 31,~~479~~180,~~640~~114.7109 ~~137~~136,~~723~~413.4300 0.00 0.00 6-A-1 65,000,000.00 5.00000% 6059,~~195~~450,~~094~~935.0382 ~~250~~247,~~812~~712.8923 0.00 0.00 7-A-1 50,450,000.00 6.~~31881~~32230% 4039,~~982~~187,~~738~~897.5700 ~~215~~206,~~801~~464.6773 0.00 0.00 8-A-1 14,108,000.00 5.~~10885~~09804% ~~2,555~~0.0700 100.8800 0.00 0.00 8-A-2 74,996,000.00 5.~~10885~~10825% 7473,~~996~~447,~~000~~379.0051 ~~319~~312,~~285~~656.8309 0.00 0.00 PO 6,138,696.57 0.00000% 5,~~633~~475,~~050~~540.1278 0.00 0.00 0.00 15-AX 0.00 5.00000% 1,~~776~~755,~~964~~661.9649 7,~~404~~315.0226 0.00 0.00 30-AX 0.00 5.50000% 109,~~810~~961,~~152~~552.6521 4945,~~546~~657.5311 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.~~10885~~10825% ~~612~~607,~~614~~728.7274 2,~~608~~587.1302 0.00 0.00 8-B-2 181,000.00 5.~~10885~~10825% ~~174~~173,~~894~~499.7484 ~~744~~738.5957 0.00 0.00 8-B-3 180,000.00 5.~~10885~~10825% ~~173~~172,~~928~~541.4728 ~~740~~734.4849 0.00 0.00 8-B-4 181,000.00 5.~~10885~~10825% ~~174~~173,~~894~~499.7484 ~~744~~738.5957 0.00 0.00 8-B-5 136,000.00 5.~~10885~~10825% ~~131~~130,~~412~~364.6252 ~~559~~554.4795 0.00 0.00 8-B-6 45,781.52 5.~~10885~~10825% 4443,~~237~~884.2846 ~~188~~186.3381 0.00 0.00 15-B-1 966,000.00 5.~~36070~~36084% ~~929~~920,~~128~~627.7527 4,~~150~~112.6578 0.00 0.00 15-B-2 386,000.00 5.~~36070~~36084% ~~371~~367,~~266~~869.7770 1,~~658~~643.5441 0.00 0.00 15-B-3 290,000.00 5.~~36070~~36084% ~~278~~276,~~930~~378.9979 1,~~246~~234.0568 0.00 0.00 15-B-4 193,000.00 5.~~36070~~36084% ~~185~~183,~~633~~934.3885 ~~829~~821.2770 0.00 0.00 15-B-5 194,000.00 5.~~36070~~36084% ~~186~~184,~~595~~887.2188 ~~833~~825.5796 0.00 0.00 15-B-6 96,783.46 5.~~36070~~36084% 9392,~~089~~237.3357 ~~415~~412.8506 0.00 0.00 30-B-1 6,069,000.00 5.~~61919~~61921% 65,~~012~~998,~~120~~941.5133 28,~~152~~091.7211 0.00 0.00 30-B-2 1,969,000.00 5.~~61919~~61921% 1,~~950~~946,~~546~~270.2647 9,~~133~~113.7576 0.00 0.00 30-B-3 1,148,000.00 5.~~61919~~61921% 1,~~137~~134,~~240~~747.7984 5,~~325~~313.3166 0.00 0.00 30-B-4 656,000.00 5.~~61919~~61921% ~~649~~648,~~851~~427.8834 3,~~043~~036.0438 0.00 0.00 30-B-5 820,163.00 5.~~61919~~61921% ~~812~~810,~~476~~695.3229 3,~~804~~796.5522 0.00 0.00 30-B-6 492,799.80 5.~~61919~~61921% ~~488~~487,~~181~~111.2107 2,~~285~~280.9998 0.00 0.00 Totals 749,905,832.35 2,~~946~~835,~~128~~699.4531 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-1 390.0300 0.00 ~~118~~115,~~209~~551.9669 0.00 29,~~731~~048,~~887~~236.7819 2-A-1 0.00 0.00 ~~545~~506,~~472~~546.6314 0.00 ~~114~~104,~~547~~963,~~060~~759.4526 2-A-2 0.00 0.00 8483,~~625~~930.5079 0.00 18,~~388~~235,~~009~~742.2224 2-A-3 0.00 0.00 7576,~~736~~430.1787 0.00 16,~~599~~752,~~990~~257.7876 2-A-4 0.00 0.00 91,153.33 0.00 19,888,000.00 3-A-1 0.0019 0.00 ~~310~~302,~~541~~644.8338 0.00 7068,~~827~~250,~~714~~299.7293 3-A-2 0.0005 0.00 8280,~~604~~503.0937 0.00 18,~~840~~154,~~164~~572.5852 3-A-3 0.0002 0.00 31,~~855~~456.1005 0.00 7,~~235~~144,~~661~~056.0212 3-A-4 0.0003 0.00 47,160.3532 0.00 10,779,508.00 3-A-5 0.0003 0.00 45,~~503~~902.65 0.00 10,~~446~~537,~~338~~943.9888 3-A-6 0.0003 0.00 52,~~500~~499.0097 0.00 12,000,000.00 3-A-7 0.0001 0.00 9,~~905~~904.0099 0.00 2,264,000.00 4-A-1 0.00 0.00 ~~403~~369,~~771~~572.6887 0.00 7868,~~172~~062,~~135~~008.8304 5-A-1 450.4600 0.00 ~~137~~136,~~677~~413.9700 0.00 3127,~~334~~167,~~218~~935.2961 6-A-1 820.7800 0.00 ~~250~~247,~~730~~712.1123 0.00 5958,~~926~~816,~~774~~803.3008 7-A-1 710.2300 0.00 ~~215~~206,~~730~~464.4473 0.00 3938,~~746~~509,~~918~~083.8768 8-A-1 0.00 0.00 100.8800 0.00 0.00 8-A-2 0.00 0.00 ~~319~~312,~~285~~656.8309 0.00 7471,~~237~~384,~~726~~717.4310 PO 0.00 0.00 0.00 0.00 5,~~520~~439,~~488~~969.0857 15-AX 20.4400 0.00 7,~~401~~315.5826 0.00 1,~~768~~507,~~818~~794.9590 30-AX 0.00 0.00 4945,~~546~~657.5311 0.00 109,~~371~~169,~~727~~707.1359 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.1427 0.00 0.00 8-B-1 0.00 0.00 2,~~608~~587.1302 0.00 ~~610~~605,~~178~~268.1557 8-B-2 0.00 0.00 ~~744~~738.5957 0.00 ~~174~~172,~~199~~797.1249 8-B-3 0.00 0.00 ~~740~~734.4849 0.00 ~~173~~171,~~236~~842.7081 8-B-4 0.00 0.00 ~~744~~738.5957 0.00 ~~174~~172,~~199~~797.1249 8-B-5 0.00 0.00 ~~559~~554.4795 0.00 ~~130~~129,~~889~~836.9579 8-B-6 0.00 0.00 ~~188~~186.3381 0.00 4443,~~061~~706.3381 15-B-1 10.3700 0.00 4,~~149~~112.2878 0.00 ~~924~~916,~~891~~328.4155 15-B-2 0.5500 0.00 1,~~657~~643.9941 0.00 ~~369~~366,~~573~~151.5999 15-B-3 0.4100 0.00 1,~~245~~234.6468 0.00 ~~277~~275,~~658~~088.9128 15-B-4 0.2700 0.00 ~~829~~821.0070 0.00 ~~184~~183,~~786~~075.7999 15-B-5 0.2800 0.00 ~~833~~825.2996 0.00 ~~185~~184,~~744~~024.2457 15-B-6 0.1400 0.00 ~~415~~412.7206 0.00 9291,~~664~~806.7988 30-B-1 0.00 0.00 28,~~152~~091.7211 0.00 65,~~005~~992,~~574~~283.2583 30-B-2 0.00 0.00 9,~~133~~113.7576 0.00 1,~~948~~944,~~422~~110.4354 30-B-3 0.00 0.00 5,~~325~~313.3166 0.00 1,~~136~~133,~~002~~488.5152 30-B-4 0.00 0.00 3,~~043~~036.0438 0.00 ~~649~~647,~~144~~707.2973 30-B-5 0.00 0.00 3,~~804~~796.5522 0.00 ~~811~~809,~~591~~795.6660 30-B-6 0.00 0.00 2,~~285~~280.9998 0.00 ~~487~~486,~~649~~570.6649 Totals ~~243~~0.9636 0.00 2,~~945~~835,~~884~~699.6422 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% ~~933~~912.~~54461969~~25020000 3.~~69528094~~61099031 0.00000000 0.00000000 2-A-1 144,000,000.00 5.50000% ~~826~~767.~~47368840~~49415618 3.~~78800437~~51768153 0.00000000 0.00000000 2-A-2 19,130,000.00 5.50000% ~~965~~957.~~17226242~~24898641 4.~~42370622~~38739101 0.00000000 0.00000000 2-A-3 15,858,000.00 5.50000% ~~1042~~1051.~~01378610~~57188107 4.~~77589671~~81970425 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% ~~944~~920.~~04679138~~03912499 4.~~13020469~~02517117 0.00000000 0.00000000 3-A-2 20,000,000.00 5.25000% ~~944~~920.~~04679150~~03912500 4.~~13020450~~02517100 0.00000000 0.00000000 3-A-3 7,682,000.00 5.25000% ~~947~~935.~~82148920~~94881151 4.~~14671960~~09477610 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% ~~1040~~1049.~~08353200~~20412300 4.~~55036500~~59026800 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% ~~702~~642.~~21162470~~73541783 3.~~51105809~~21367713 0.00000000 0.00000000 5-A-1 40,785,000.00 5.25000% ~~771~~764.~~84358735~~49954861 3.~~37681574~~34468555 0.00000000 0.00000000 6-A-1 65,000,000.00 5.00000% ~~926~~914.~~07836969~~62978185 3.~~85865985~~81095738 0.00000000 0.00000000 7-A-1 50,450,000.00 6.~~31881~~32230% ~~812~~776.~~34367830~~76703667 4.~~27753558~~09246244 0.00000000 0.00000000 8-A-1 14,108,000.00 5.~~10885~~09804% 0.~~18110788~~00000000 0.~~00077119~~00000000 0.00000000 0.00000000 8-A-2 74,996,000.00 5.~~10885~~10825% ~~1000~~979.~~00000000~~35062550 4.~~25737146~~16897021 0.00000000 0.00000000 PO 6,138,696.57 0.00000% ~~917~~891.~~62967199~~97123812 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~729~~720.~~53742749~~79123437 3.~~03973901~~00329837 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~769~~709.~~78490821~~35654675 3.~~52818062~~25121720 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.~~10885~~10825% ~~966~~958.~~26927445~~56268139 4.~~11376972~~08047319 0.00000000 0.00000000 8-B-2 181,000.00 5.~~10885~~10825% ~~966~~958.~~26928177~~56265193 4.~~11375691~~08049724 0.00000000 0.00000000 8-B-3 180,000.00 5.~~10885~~10825% ~~966~~958.~~26927778~~56266667 4.~~11377778~~08050000 0.00000000 0.00000000 8-B-4 181,000.00 5.~~10885~~10825% ~~966~~958.~~26928177~~56265193 4.~~11375691~~08049724 0.00000000 0.00000000 8-B-5 136,000.00 5.~~10885~~10825% ~~966~~958.~~26926471~~56264706 4.~~11375000~~08051471 0.00000000 0.00000000 8-B-6 45,781.52 5.~~10885~~10825% ~~966~~958.~~26935934~~56275633 4.~~11366857~~08046740 0.00000000 0.00000000 15-B-1 966,000.00 5.~~36070~~36084% ~~961~~953.~~83100414~~03030021 4.~~29673913~~25753623 0.00000000 0.00000000 15-B-2 386,000.00 5.~~36070~~36084% ~~961~~953.~~83101036~~03031088 4.~~29673575~~25753886 0.00000000 0.00000000 15-B-3 290,000.00 5.~~36070~~36084% ~~961~~953.~~83100000~~03031034 4.~~29672414~~25751724 0.00000000 0.00000000 15-B-4 193,000.00 5.~~36070~~36084% ~~961~~953.~~83098446~~03031088 4.~~29673575~~25751295 0.00000000 0.00000000 15-B-5 194,000.00 5.~~36070~~36084% ~~961~~953.~~83097938~~03030928 4.~~29675258~~25752577 0.00000000 0.00000000 15-B-6 96,783.46 5.~~36070~~36084% ~~961~~953.~~83097814~~03030084 4.~~29670524~~25754566 0.00000000 0.00000000 30-B-1 6,069,000.00 5.~~61919~~61921% ~~990~~988.~~62786456~~45630746 4.~~63877410~~62862251 0.00000000 0.00000000 30-B-2 1,969,000.00 5.~~61919~~61921% ~~990~~988.~~62786186~~45630777 4.~~63877603~~62862367 0.00000000 0.00000000 30-B-3 1,148,000.00 5.~~61919~~61921% ~~990~~988.~~62786585~~45630662 4.~~63877178~~62862369 0.00000000 0.00000000 30-B-4 656,000.00 5.~~61919~~61921% ~~990~~988.~~62786585~~45631098 4.~~63878049~~62862805 0.00000000 0.00000000 30-B-5 820,163.00 5.~~61919~~61921% ~~990~~988.~~62786300~~45630686 4.~~63877302~~62861651 0.00000000 0.00000000 30-B-6 492,799.80 5.~~61919~~61921% ~~990~~988.~~62785740~~45630619 4.~~63878029~~62861389 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.~~00121969~~00000000 0.00000000 3.~~69406125~~61099031 0.00000000 ~~929~~907.~~12149312~~75738094 2-A-1 0.00000000 0.00000000 3.~~78800437~~51768153 0.00000000 ~~795~~728.~~46569757~~91499486 2-A-2 0.00000000 0.00000000 4.~~42370622~~38739101 0.00000000 ~~961~~953.~~21323680~~25364558 2-A-3 0.00000000 0.00000000 4.~~77589671~~81970425 0.00000000 ~~1046~~1056.~~78968218~~39158532 2-A-4 0.00000000 0.00000000 4.58333317 0.00000000 1000.00000000 3-A-1 0.~~00000000~~00000253 0.00000000 4.~~13020469~~02516864 0.00000000 ~~942~~907.~~00822897~~72862598 3-A-2 0.~~00000000~~00000250 0.00000000 4.~~13020450~~02516850 0.00000000 ~~942~~907.~~00822900~~72862600 3-A-3 0.~~00000000~~00000260 0.00000000 4.~~14671960~~09477350 0.00000000 ~~941~~929.~~89807602~~97346004 3-A-4 0.~~00000000~~00000278 0.00000000 4.~~37500023~~37499745 0.00000000 1000.00000000 3-A-5 0.~~00000000~~00000300 0.00000000 4.~~55036500~~59026500 0.00000000 ~~1044~~1053.~~63389800~~79438800 3-A-6 0.~~00000000~~00000250 0.00000000 4.~~37500000~~37499750 0.00000000 1000.00000000 3-A-7 0.~~00000000~~00000442 0.00000000 4.~~37500000~~37499558 0.00000000 1000.00000000 4-A-1 0.00000000 0.00000000 3.~~51105809~~21367713 0.00000000 ~~679~~591.~~75770287~~84354817 5-A-1 0.~~00111463~~00000000 0.00000000 3.~~37570112~~34468555 0.00000000 ~~768~~666.~~27800147~~12567390 6-A-1 0.~~00127354~~00000000 0.00000000 3.~~85738631~~81095738 0.00000000 ~~921~~904.~~95037385~~87389354 7-A-1 0.~~00141189~~00000000 0.00000000 4.~~27612369~~09246244 0.00000000 ~~787~~763.~~84774767~~31186680 8-A-1 0.00000000 0.00000000 0.~~00077119~~00000000 0.00000000 0.00000000 8-A-2 0.00000000 0.00000000 4.~~25737146~~16897021 0.00000000 ~~989~~951.~~88914649~~84699317 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~899~~886.~~29319963~~17665134 15-AX 0.~~00100175~~00000000 0.00000000 3.~~03873726~~00329837 0.00000000 ~~726~~619.~~19306262~~02898329 30-AX 0.00000000 0.00000000 3.~~52818062~~25121720 0.00000000 ~~738~~652.~~56487279~~96973540 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 25.~~80000000~~40000000 0.00000000 0.00000000 8-B-1 0.00000000 0.00000000 4.~~11376972~~08047319 0.00000000 ~~962~~954.~~42610410~~68228707 8-B-2 0.00000000 0.00000000 4.~~11375691~~08049724 0.00000000 ~~962~~954.~~42607735~~68226519 8-B-3 0.00000000 0.00000000 4.~~11377778~~08050000 0.00000000 ~~962~~954.~~42611111~~68227778 8-B-4 0.00000000 0.00000000 4.~~11375691~~08049724 0.00000000 ~~962~~954.~~42607735~~68226519 8-B-5 0.00000000 0.00000000 4.~~11375000~~08051471 0.00000000 ~~962~~954.~~42610294~~68227941 8-B-6 0.00000000 0.00000000 4.~~11366857~~08046740 0.00000000 ~~962~~954.~~42610556~~68236965 15-B-1 0.~~00141822~~00000000 0.00000000 4.~~29532091~~25753623 0.00000000 ~~957~~948.~~44452381~~58027950 15-B-2 0.~~00142487~~00000000 0.00000000 4.~~29531088~~25753886 0.00000000 ~~957~~948.~~44453368~~58028497 15-B-3 0.~~00141379~~00000000 0.00000000 4.~~29531034~~25751724 0.00000000 ~~957~~948.~~44451724~~58027586 15-B-4 0.~~00139896~~00000000 0.00000000 4.~~29533679~~25751295 0.00000000 ~~957~~948.~~44450777~~58025907 15-B-5 0.~~00144330~~00000000 0.00000000 4.~~29530928~~25752577 0.00000000 ~~957~~948.~~44453608~~58025773 15-B-6 0.~~00144653~~00000000 0.00000000 4.~~29536204~~25754566 0.00000000 ~~957~~948.~~44448483~~58026361 30-B-1 0.00000000 0.00000000 4.~~63877410~~62862251 0.00000000 ~~989~~987.~~54922557~~35933927 30-B-2 0.00000000 0.00000000 4.~~63877603~~62862367 0.00000000 ~~989~~987.~~54922803~~35933977 30-B-3 0.00000000 0.00000000 4.~~63877178~~62862369 0.00000000 ~~989~~987.~~54922474~~35933798 30-B-4 0.00000000 0.00000000 4.~~63878049~~62862805 0.00000000 ~~989~~987.~~54922256~~35934451 30-B-5 0.00000000 0.00000000 4.~~63877302~~62861651 0.00000000 ~~989~~987.~~54922375~~35934198 30-B-6 0.00000000 0.00000000 4.~~63878029~~62861389 0.00000000 ~~989~~987.~~54922465~~35934958 (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,~~509~~469,~~087~~941.0334 1,~~502~~462,~~045~~701.2029 9491.~~16243685~~69598748% PO-2 0.00000% 0.00 0.00 1,~~921~~820,~~963~~373.2688 1,~~822~~817,~~962~~779.4057 9089.~~05063242~~79461117% PO-3 0.00000% 0.00 0.00 ~~253~~248,~~029~~668.4631 ~~252~~246,~~659~~432.1403 9593.~~99740450~~63142479% PO-4 0.00000% 0.00 0.00 ~~751~~749,~~087~~251.9622 ~~750~~730,~~196~~977.7538 7472.~~30283322~~39926106% PO-5 0.00000% 0.00 0.00 3,~~656~~595.1096 3,~~621~~566.3971 7069.~~97730774~~90560897% PO-6 0.00000% 0.00 0.00 1,~~194~~183,~~226~~710.3107 1,~~189~~178,~~003~~512.1959 9594.~~79354588~~94835743% 15-AX-2 5.00000% 1,~~493~~479,~~551~~793.4862 1,~~486~~242,~~664~~213.2302 0.00 0.00 7058.~~21195642~~66705115% 15-AX-4 5.00000% ~~283~~275,~~413~~867.4987 ~~282~~265,~~154~~581.7288 0.00 0.00 8883.~~63109359~~42519474% 30-AX-1 5.50000% 7,~~877~~326,~~228~~919.4477 76,~~562~~869,~~819~~537.0939 0.00 0.00 7568.~~66918370~~73260890% 30-AX-5 5.50000% ~~241~~237,~~528~~365.1220 ~~241~~235,~~174~~230.6357 0.00 0.00 9593.~~99740270~~63142283% 30-AX-6 5.50000% 2,~~691~~397,~~396~~267.0924 2,~~567~~064,~~733~~939.4162 0.00 0.00 6754.~~62052822~~37959693%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1223,~~986~~113,~~743~~653.4903 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 1223,~~986~~113,~~743~~653.4903 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~108~~104,~~392~~084.8328 Payment of Interest and Principal 1223,~~878~~009,~~350~~568.6675 Total Withdrawals (Pool Distribution Amount) 1223,~~986~~113,~~743~~653.4903 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~243~~0.9600 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~243~~0.9600

SERVICING FEES Gross Servicing Fee ~~106~~102,~~728~~434.4365 LPMI Fees ~~620~~619.5954 Master Servicing Fee ~~681~~668.5368 WMMSC Master Servicing Fee ~~362~~361.2841 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~108~~104,~~392~~084.8328

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 75 0 0 0 75 32,~~037~~531,~~926~~319.2184 0.00 0.00 0.00 32,~~037~~531,~~926~~319.2184 60 Days 01 0 0 0 01 0396,103.0034 0.00 0.00 0.00 0396,103.0034 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 76 0 0 0 76 32,~~037~~927,~~926~~423.2118 0.00 0.00 0.00 32,~~037~~927,~~926~~423.2118 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.~~671785~~505561% 0.000000% 0.000000% 0.000000% 0.~~671785~~505561% 0.~~603660~~534763% 0.000000% 0.000000% 0.000000% 0.~~603660~~534763% 60 Days 0.~~000000~~101112% 0.000000% 0.000000% 0.000000% 0.~~000000~~101112% 0.~~000000~~083680% 0.000000% 0.000000% 0.000000% 0.~~000000~~083680% 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.~~671785~~606673% 0.000000% 0.000000% 0.000000% 0.~~671785~~606673% 0.~~603660~~618443% 0.000000% 0.000000% 0.000000% 0.~~603660~~618443%

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 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 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 ~~448~~443,~~028~~914.7565 0.00 0.00 0.00 ~~448~~443,~~028~~914.7565 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 ~~448~~443,~~028~~914.7565 0.00 0.00 0.00 ~~448~~443,~~028~~914.7565 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~877193~~892857% 0.000000% 0.000000% 0.000000% 0.~~877193~~892857% 1.~~107853~~132246% 0.000000% 0.000000% 0.000000% 1.~~107853~~132246% 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.~~877193~~892857% 0.000000% 0.000000% 0.000000% 0.~~877193~~892857% 1.~~107853~~132246% 0.000000% 0.000000% 0.000000% 1.~~107853~~132246% 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 10 0 0 0 10 ~~429,617~~0.2700 0.00 0.00 0.00 ~~429,617~~0.2700 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 ~~429,617~~0.2700 0.00 0.00 0.00 ~~429,617~~0.2700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~562500~~000000% 0.000000% 0.000000% 0.000000% 10.~~562500~~000000% 10.~~352223~~000000% 0.000000% 0.000000% 0.000000% 10.~~352223~~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 10.~~562500~~000000% 0.000000% 0.000000% 0.000000% 10.~~562500~~000000% 10.~~352223~~000000% 0.000000% 0.000000% 0.000000% 10.~~352223~~000000% 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 23 0 0 0 23 ~~783~~1,~~095~~493,745.3696 0.00 0.00 0.00 ~~783~~1,~~095~~493,745.3696 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 23 0 0 0 23 ~~783~~1,~~095~~493,745.3696 0.00 0.00 0.00 ~~783~~1,~~095~~493,745.3696 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~546448~~867052% 0.000000% 0.000000% 0.000000% 0.~~546448~~867052% 0.~~435500~~877636% 0.000000% 0.000000% 0.000000% 0.~~435500~~877636% 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.~~546448~~867052% 0.000000% 0.000000% 0.000000% 0.~~546448~~867052% 0.~~435500~~877636% 0.000000% 0.000000% 0.000000% 0.~~435500~~877636% 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 31 0 0 0 3 1 593,~~377,184~~659.8323 0.00 0.00 0.00 1593,~~377,184~~659.8323 60 Days 01 0 0 0 01 0396,103.0034 0.00 0.00 0.00 0396,103.0034 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 32 0 0 0 32 1989,~~377,184~~762.8357 0.00 0.00 0.00 1989,~~377,184~~762.8357 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~764706~~662252% 0.000000% 0.000000% 0.000000% 10.~~764706~~662252% 10.~~687372~~830581% 0.000000% 0.000000% 0.000000% 10.~~687372~~830581% 60 Days 0.~~000000~~662252% 0.000000% 0.000000% 0.000000% 0.~~000000~~662252% 0.~~000000~~554183% 0.000000% 0.000000% 0.000000% 0.~~000000~~554183% 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.~~764706~~324503% 0.000000% 0.000000% 0.000000% 1.~~764706~~324503% 1.~~687372~~384763% 0.000000% 0.000000% 0.000000% 1.~~687372~~384763% 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 2019,~~989~~500.0519

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~REO ~~Strip~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Sep-04 0.~~797364~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 5Current Principal Balance 0.~~561581~~00 Nov-04 0.000% ~~Weighted~~Dec-04 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~REO ~~261~~Total ~~Beginning~~Jan-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1~~,058~~ ~~Number~~12 OfMonth REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 16Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~1,042~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~511,959,068~~0.8200 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance ~~502,221,019~~0.8200 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 31www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-~~2005~~05 ~~503,251,581~~0.19000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 ~~3,826,315~~0.000% Aug-05 ~~Special~~0.000% ~~Servicing~~*The ~~Fee~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Apr-05 A0.000% ~~Non~~May-PO05 ~~Optimal~~0.000% ~~Amount~~Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12~~,560,430~~ Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.43000% ~~Class~~Original APPrincipal ~~Deferred~~Balance ~~Amount~~0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Scheduled~~Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal ~~1,352,970~~Balance 0.7300 ~~Unscheduled~~Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8~~,385,078~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.27000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Bankruptcy~~REO ~~Coverage~~Loan ~~Amount~~Detail - ~~Asset~~All ~~Groups~~Mortgage ~~1,5,6,7~~Loans ~~100,000.00~~in ~~Bankruptcy~~REO ~~Coverage~~during ~~Amount~~Current -Period ~~Asset~~Month ~~Groups~~Loan ~~2&4~~First ~~100,000.00~~Original ~~Bankruptcy~~Loan ~~Coverage~~Entered ~~Amount~~Payment -LTV ~~Asset~~at ~~Group~~Principal ~~8 400,000.00 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 8Number ~~904,618.00~~REO ~~Specail~~Date ~~Hazard~~State ~~Loss~~Origination ~~Coverage~~Balance ~~Amount~~No -REO ~~Asset~~loans ~~Groups~~this ~~1,5,6,7 2,000,000~~period.~~00 Specail Hazard Loss Coverage Amount - Asset Groups 2&4 3,983,567.00 Specail Hazard Loss Coverage Amount - Asset Groups 8 2,977,506.00~~

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Senior~~Detail % - ~~Group~~All 1Mortgage ~~98.579004%~~Loans ~~Senior~~in ~~Prepayment~~REO %during -Current ~~Group~~Period 1(continued) ~~100.000000%~~Current ~~Junior~~Paid %Current -Approximate ~~Group~~Loan 1Principal ~~1.420996%~~To ~~Senior~~Months %Loan -Delinquent Group 2Number ~~95.383454%~~Balance ~~Senior~~Date ~~Prepayment~~Delinquent %Rate -Interest ~~Group~~No 2REO ~~100.000000%~~loans ~~Junior~~this ~~% - Group 2 4~~period.616546% Senior % - Group 3 99.809523% Senior Prepayment % - Group 3 100.000000% Junior % - Group 3 0.190477% Senior % - Group 4 96.840993% Senior Prepayment % - Group 4 100.000000% Junior % - Group 4 3.159007% Senior % - Group 5 98.477121% Senior Prepayment % - Group 5 100.000000% Junior % - Group 5 1.522879% Senior % - Group 6 99.047861% Senior Prepayment % - Group 6 100.000000% Junior % - Group 6 0.952139% Senior % - Group 7 98.679155% Senior Prepayment % - Group 7 100.000000% Junior % - Group 7 1.320845% Senior % - Group 8 98.280732% Senior Prepayment % - Group 8 100.000000% Junior % - Group 8 1.719268%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* 1New 2Foreclosure 4Loans ~~Collateral~~Month ~~Description~~Foreclosure ~~Fixed~~Percentage 15Loans ~~Year~~in ~~Ratio~~Foreclosure ~~Strip~~0 ~~Fixed~~Sep-04 300.000% ~~Year~~Original ~~Ratio~~Principal ~~Strip~~Balance ~~Fixed~~0.00 30Oct-04 ~~Year~~0.000% ~~Ratio~~Current ~~Strip~~Principal ~~Weighted~~Balance ~~Average~~0.00 ~~Coupon~~Nov-04 ~~Rate~~0.000% 4Dec-04 0.~~775080~~000% 5Current Foreclosure Total Jan-05 0.~~937042~~000% 6Loans in Foreclosure 0 Feb-05 0.~~376058~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 4Mar-05 0.~~525080~~000% 5Current Principal Balance 0.~~686392~~00 6Apr-05 0.~~126058~~000% ~~Weighted~~May-05 ~~Average~~0.000% ~~Maturity~~Jun-05 ~~167~~0.000% ~~346~~Jul-05 ~~348~~0.000% ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~*The 64text ~~373~~reported ~~175~~in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans ~~Paid~~Month InForeclosure ~~Full~~Percentage Loans in Foreclosure 0 7Sep-04 50.000% ~~Ending~~Original ~~Loan~~Principal ~~Count~~Balance 640.00 ~~366~~Oct-04 ~~170~~0.000% ~~Beginning~~Current ~~Scheduled~~Principal Balance ~~31,813,134~~0.0200 ~~184,226,339~~Nov-04 0.69000% ~~84,139,676~~Dec-04 0.47000% ~~Ending~~Current ~~Scheduled~~Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance ~~31,662,721~~0.9100 ~~179,652,807~~Mar-05 0.23000% ~~81,553,933~~Current Principal Balance 0.0100 ~~Record~~Apr-05 ~~Date~~0.000% May-05~~/31/2005~~ 0.000% Jun-05~~/31/2005~~ 0.000% Jul-05~~/31/2005~~ ~~Principal~~0.000% ~~And~~Aug-05 ~~Interest~~0.000% ~~Constant~~*The ~~261,803~~text reported in the above table is presented graphically on the monthly bond remittance report.40 ~~1,117,038~~The monthly bond remittance report can be viewed online at www.56ctslink.com. ~~531,850~~2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.56000% ~~Scheduled~~Original Principal ~~135,211.51~~Balance ~~205,572~~0.2500 ~~84,784~~Oct-04 0.37000% ~~Unscheduled~~Current Principal ~~15,200~~Balance 0.6000 ~~4,367,960~~Nov-04 0.21000% ~~2,500,959~~Dec-04 0.09000% ~~Scheduled~~Current ~~Interest~~Foreclosure ~~126,591~~Total Jan-05 0.89000% ~~911,466~~Loans in Foreclosure 0 Feb-05 0.31000% ~~447,066~~Original Principal Balance 0.1900 ~~Servicing~~Mar-05 ~~Fees~~0.000% ~~6,627~~Current Principal Balance 0.7500 ~~38,480~~Apr-05 0.26000% ~~17,529~~May-05 0.08000% ~~Master~~Jun-05 ~~Servicing~~0.000% ~~Fees~~Jul-05 100.64000% ~~527~~Aug-05 0.40000% 68*The text reported in the above table is presented graphically on the monthly bond remittance report.59 ~~Trustee~~The ~~Fee~~monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~FRY~~Current ~~Amount~~Principal Balance 0.00 Nov-04 0.00000% Dec-04 0.00000% ~~Special~~Current ~~Hazard~~Foreclosure ~~Fee~~Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% Original Principal Balance 0.00 ~~Other~~Mar-05 ~~Fee~~0.000% Current Principal Balance 0.00 ~~792~~Apr-05 0.90000% ~~189~~May-05 0.97000% ~~Pool~~Jun-05 ~~Insurance~~0.000% ~~Fee~~Jul-05 0.00000% Aug-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% ~~Spread~~Original 1Principal Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Spread~~Nov-04 20.000% Dec-04 0.00000% Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Spread~~Mar-05 30.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 ~~Net~~Nov-04 ~~Interest~~0.000% ~~119,953~~Dec-04 0.50000% ~~871,665~~Current Foreclosure Total Jan-05 0.75000% ~~429,278~~Loans in Foreclosure 0 Feb-05 0.55000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure 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 5.733585 5.177079 6.568807 Weighted Average Net Rate 5.483585 4.927650 6.318807 Weighted Average Maturity 169 167 133 Beginning Loan ~~Count~~Detail 57- ~~126~~All ~~117~~Mortgage Loans ~~Paid~~in InForeclosure ~~Full~~during 0Current 0Period 3Month ~~Ending~~ Loan ~~Count~~First 57Original ~~126~~Loan ~~114~~Entered ~~Beginning~~Payment ~~Scheduled~~LTV ~~Balance~~at ~~31,970,107.12~~Principal ~~61,967,971.08~~Group ~~41,531,302.80~~Number ~~Ending~~FC ~~scheduled Balance 31,822,711.03 61,692,007.90 40,292,347.94 Record~~ Date ~~05/31/2005~~State ~~05/31/2005~~Origination ~~05/31/2005~~Balance ~~Principal~~No ~~And~~Foreclosure ~~Interest~~loans ~~Constant~~this ~~280,100~~period.12 526,525.85 464,703.14 Scheduled Principal 127,347.36 259,181.61 237,360.54 Unscheduled Principal 20,048.73 16,781.57 1,001,594.32 Scheduled Interest 152,752.76 267,344.24 227,342.60 Servicing Fees 6,660.44 12,880.50 8,652.37 Master Servicing Fees 16.00 58.90 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 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 146,076.32 254,404.84 218,690.23 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~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 8Mortgage ~~Total~~Loans ~~Collateral~~in ~~Description~~Foreclosure ~~Fixed~~during 15Current ~~Year~~Period ~~Ratio~~(continued) ~~Strip~~Current ~~Mixed~~Paid ~~Fixed~~Current ~~Ratio~~Approximate ~~Strip~~Loan ~~Weighted Average Coupon Rate 5.358846 5.797364 Weighted Average Net Rate 5.108846 5.547199 Weighted Average Maturity 169.00 261.00 Record Date 05/31/2005 05/31/2005~~ Principal ~~And~~To ~~Interest~~Months ~~Constant 644,293.42 3,826,315.05 Beginning~~ Loan ~~Count~~Delinquent ~~146~~Group ~~1,058~~Number ~~Loans Paid In Full 1 16 Ending Loan Count 145 1,042 Beginning Scheduled~~ Balance ~~76,310,537.64~~Date ~~511,959,068.82~~Delinquent ~~Ending~~Rate ~~Scheduled Balance 75,544,490.80 502,221,019.82 Scheduled Principal 303,513.09 1,352,970.73 Unscheduled Principal 462,533.75 8,385,078.27 Scheduled~~ Interest ~~340,780.33~~No ~~2,473,344.32~~Foreclosure ~~Servicing~~loans ~~Fee~~this ~~15,898~~period.03 106,728.43 Master Servicing Fee 0.00 681.53 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 982.87 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 324,882.30 2,364,951.49 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~~COLLATERAL ~~Asset~~STATEMENT ~~Securitization~~Collateral ~~Trust~~Description ~~Series~~Mixed ~~2004-9~~Fixed ~~Underlying~~Ratio ~~Certificate~~Strip ~~Distribution~~Weighted ~~Date:~~Average ~~6/27/2005~~Gross ~~UNDERLYING~~Coupon ~~DELINQUENCY~~5.784790% ~~STATISTICS~~Weighted ~~Subordinated~~Average ~~Oustanding~~Pass-Through ~~Principal~~Rate ~~Current~~5.530590% ~~Cumulative~~Weighted 30Average ~~DAY~~Maturity(Stepdown ~~Mortgage~~Calculation) ~~Certificates~~259 onBeginning ~~Underlying~~Scheduled ~~Securities~~Collateral ~~Losses~~Loan ~~Losses~~Count #1,023 $Number %Of ~~Mastr~~Loans ~~2004-6~~Paid ~~678,901,114.32~~In ~~0.00~~Full ~~0.00~~34 5Ending ~~2,672,428.44~~Scheduled ~~0.39%~~Collateral ~~UNDERLYING~~Loan ~~DELINQUENCY~~Count ~~STATISTICS~~989 ~~(Continued)~~Beginning ~~Subordinated~~Scheduled 60Collateral ~~DAY~~Balance 90491,348,584.92 ~~DAY~~Ending ~~F/C~~Scheduled ~~REO~~Collateral ~~Mortgage~~Balance ~~Certificates~~472,348,763.44 #Ending $Actual %Collateral #Balance $at %29-Jul-2005 #473,353,496.31 $Monthly %P&I #Constant $3,709,651.97 %Special ~~Mastr~~Servicing ~~2004-6~~Fee 0 0.00 Prepayment Penalties 0.00% 0Realized Loss Amount 0.00 Cumulative Realized Loss 0.00% 1Class ~~872~~A Non-PO Optimal Amount 22,~~337~~845,238.1018 ~~0.13%~~Class 0AP Deferred Amount 0.00 0Scheduled Principal 1,341,028.~~00%~~13 Unscheduled Principal 17,658,793.35

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MASTR Asset Securitization Trust 2004-9