8-K 1 mst03009_nov.txt NOV 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): November 26, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-14 Pooling and Servicing Agreement) (Commission 54-2126391 (State or other File Number) 54-2126392 jurisdiction 54-2126393 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 November 26, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-9 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 2003-9 Trust, relating to the November 26, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/6/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-9 Trust, relating to the November 26, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 810/31/~~2004~~04 Distribution Date: 911/2726/~~2004~~04 MASTR Series: 2003-9 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KP37 SEN 5.00000% ~~170~~168,~~676~~105,~~155~~011.5227 ~~711~~700,~~150~~437.7055 1,~~401~~902,~~363~~010.1845 A-R 55265KS26 SEN 5.00000% 0.00 0.00 0.00 2-A-1 55265KP45 SEN 5.50000% 5148,~~027~~553,~~005~~543.0554 ~~233~~222,~~873~~537.7907 ~~551~~544,~~457~~927.2860 2-A-2 55265KP52 SEN 5.50000% 7,475,000.00 34,260.42 0.00 2-A-3 55265KP60 SEN 5.50000% 5,230,000.00 23,970.8483 0.00 2-A-4 55265KP78 SEN 5.50000% 87,~~314~~852,~~052~~709.3119 3835,~~106~~991.0858 ~~104~~103,~~844~~679.8704 2-A-5 55265KP86 SEN 5.50000% 2,224,000.00 10,193.33 0.00 2-A-6 55265KP94 SEN 5.50000% ~~784~~791,~~476~~684.5405 3,~~595~~628.5255 (3,~~595~~628.5255) 2-A-7 55265KQ28 SEN 5.50000% 8985,~~086~~939,~~170~~050.1443 ~~408~~393,~~311~~887.6431 ~~701~~693,~~649~~341.1205 2-A-8 55265KQ36 LOCK 5.50000% 10,350,000.00 47,437.50 0.00 2-A-9 55265KQ44 LOCK 5.50000% 1,150,000.00 5,270.83 0.00 2-A-10 55265KQ51 SEN 5.50000% 1,135,000.00 5,202.08 0.00 2-A-11 55265KQ69 SEN 5.50000% 87,~~342~~886,~~844~~039.5035 3836,~~238~~144.0435 ~~101~~100,~~844~~638.5361 2-A-12 55265KQ77 SEN 5.50000% ~~417~~394,~~142~~301.2397 1,~~911~~807.9022 5,~~092~~031.2393 3-A-1 55265KQ85 SEN 4.75000% 1716,~~157~~846,~~510~~892.4944 6766,~~915~~685.1562 ~~160~~571,~~095~~102.6323 4-A-1 55265KQ93 SEN 5.50000% 21,~~402~~283,~~474~~495.7932 9897,~~094~~549.6835 59633,~~465~~506.4943 4-A-2 55265KR27 SEN 5.50000% 1,~~337~~330,~~654~~218.6746 6,~~130~~096.9283 339,~~716~~594.5915 5-A-1 55265KR35 SEN 4.75000% 30,~~900~~318,~~510~~032.5418 ~~122~~120,~~314~~008.5388 ~~241~~259,~~484~~285.4021 5-A-2 55265KR43 SEN 4.75000% 9089,~~935~~221,~~788~~637.1557 ~~359~~353,~~954~~168.1998 ~~710~~763,~~654~~039.0933 5-A-3 55265KR50 SEN 4.75000% 21,~~030~~992,~~604~~327.9883 87,~~037~~886.8130 1517,~~868~~038.9774 15-PO 55265KR68 PO 0.00000% 10,~~829~~681,~~048~~264.9762 0.00 72104,~~767~~528.8038 30-PO 55265KR76 PO 0.00000% 6,~~858~~787,~~080~~591.1766 0.00 3926,~~943~~961.9081 15-AX 55265KR84 IO 5.00000% 0.00 14,~~707~~454.5017 0.00 30-AX 55265KR92 IO 5.50000% 0.00 8,~~672~~096.9492 0.00 B-1 55265KS34 SUB 5.~~15843~~15929% 5,~~495~~461,~~457~~616.4784 23,~~623~~481.2672 1617,~~876~~053.0725 B-2 55265KS42 SUB' 5.~~15843~~15929% 2,~~133~~120,~~245~~109.4911 9,~~170~~115.1621 6,~~551~~619.0179 B-3 55265KS59 SUB 5.~~15843~~15929% 1,~~523~~514,~~608~~226.3205 6,~~549~~510.5228 4,~~678~~727.8799 B-4 55265KS67 SUB 5.~~15843~~15929% ~~913~~908,~~971~~342.1598 3,~~928~~905.8834 2,~~806~~836.7319 B-5 55265KS75 SUB 5.~~15843~~15929% ~~609~~605,~~637~~883.1707 2,~~620~~604.6494 1,~~872~~891.1480 B-6 55265KS83 SUB 5.~~15843~~15929% ~~610~~606,~~058~~302.7808 2,~~622~~606.4574 1,~~873~~893.4411 Totals ~~548~~536,~~949~~764,~~497~~280.4301 2,~~295~~242,~~865~~939.3090 45,~~201~~796,~~310~~078.8254

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~169~~166,~~274~~203,~~792~~000.3482 2,~~112~~602,~~513~~448.8800 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 5048,~~475~~008,~~547~~615.7794 ~~785~~767,~~331~~464.0767 0.00 2-A-2 0.00 7,475,000.00 34,260.42 0.00 2-A-3 0.00 5,230,000.00 23,970.8483 0.00 2-A-4 0.00 87,~~209~~749,~~207~~030.4416 ~~142~~139,~~950~~670.9562 0.00 2-A-5 0.00 2,224,000.00 10,193.33 0.00 2-A-6 0.00 ~~788~~795,~~072~~312.0661 0.00 0.00 2-A-7 0.00 8885,~~384~~245,~~521~~709.0238 1,~~109~~087,~~960~~228.7636 0.00 2-A-8 0.00 10,350,000.00 47,437.50 0.00 2-A-9 0.00 1,150,000.00 5,270.83 0.00 2-A-10 0.00 1,135,000.00 5,202.08 0.00 2-A-11 0.00 87,~~240~~785,~~999~~400.9774 ~~140~~136,~~082~~782.5796 0.00 2-A-12 0.00 ~~412~~389,~~050~~270.0004 76,~~004~~839.1315 0.00 3-A-1 0.00 16,~~997~~275,~~414~~790.8722 ~~228~~637,~~010~~787.7885 0.00 4-A-1 0.00 2120,~~343~~649,~~009~~988.3089 ~~157~~731,~~560~~055.1778 0.00 4-A-2 0.00 1,~~333~~290,~~938~~624.0831 945,~~847~~690.5198 0.00 5-A-1 0.00 30,~~659~~058,~~026~~746.1397 ~~363~~379,~~798~~294.9309 0.00 5-A-2 0.00 9088,~~225~~458,~~134~~598.0524 1,~~070~~116,~~608~~208.2831 0.00 5-A-3 0.00 21,~~014~~975,~~736~~289.0009 2324,~~906~~925.7804 0.00 15-PO 0.00 10,~~756~~576,~~281~~736.1723 72104,~~767~~528.8038 0.00 30-PO 0.00 6,~~818~~760,~~136~~629.2885 3926,~~943~~961.9081 0.00 15-AX 0.00 0.00 14,~~707~~454.5017 0.00 30-AX 0.00 0.00 8,~~672~~096.9492 0.00 B-1 0.00 5,~~478~~444,~~581~~563.4159 40,~~499~~534.3397 0.00 B-2 0.00 2,~~126~~113,~~694~~489.4832 15,~~721~~735.1700 0.00 B-3 0.00 1,~~518~~509,~~929~~498.4505 11,~~228~~238.3927 0.00 B-4 0.00 ~~911~~905,~~164~~506.4278 6,~~735~~741.6153 0.00 B-5 0.00 ~~607~~603,~~765~~991.0327 4,~~492~~496.7874 0.00 B-6 0.00 ~~608~~604,~~185~~408.3497 4,~~495~~499.8985 0.00 Totals 0.00 ~~544~~530,~~748~~968,~~186~~201.6147 68,~~497~~039,~~176~~018.1244 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 203,956,000.00 ~~170~~168,~~676~~105,~~155~~011.5227 ~~712~~714,~~208~~630.6576 ~~689~~1,~~154~~187,379.5369 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 60,000,000.00 5148,~~027~~553,~~005~~543.0554 8179,~~180~~411.2702 ~~470~~465,~~277~~516.0158 0.00 0.00 2-A-2 7,475,000.00 7,475,000.00 0.00 0.00 0.00 0.00 2-A-3 5,230,000.00 5,230,000.00 0.00 0.00 0.00 0.00 2-A-4 10,000,000.00 87,~~314~~852,~~052~~709.3119 15,~~434~~108.2690 8988,~~410~~570.6113 0.00 0.00 2-A-5 2,224,000.00 2,224,000.00 0.00 0.00 0.00 0.00 2-A-6 746,000.00 ~~784~~791,~~476~~684.5405 0.00 0.00 (3,~~595~~628.5255) 0.00 2-A-7 100,503,000.00 8985,~~086~~939,~~170~~050.1443 ~~103~~101,~~290~~038.0896 ~~598~~592,~~359~~302.0309 0.00 0.00 2-A-8 10,350,000.00 10,350,000.00 0.00 0.00 0.00 0.00 2-A-9 1,150,000.00 1,150,000.00 0.00 0.00 0.00 0.00 2-A-10 1,135,000.00 1,135,000.00 0.00 0.00 0.00 0.00 2-A-11 10,000,000.00 87,~~342~~886,~~844~~039.5035 14,~~992~~665.5883 8685,~~851~~972.9578 0.00 0.00 2-A-12 500,000.00 ~~417~~394,~~142~~301.2397 ~~749~~733.6329 4,~~342~~298.6064 0.00 0.00 3-A-1 19,000,000.00 1716,~~157~~846,~~510~~892.4944 ~~129~~130,~~193~~529.8038 30440,~~901~~572.8385 0.00 0.00 4-A-1 24,000,000.00 21,~~402~~283,~~474~~495.7932 53,~~134~~689.4109 6579,~~331~~817.0834 0.00 0.00 4-A-2 1,500,000.00 1,~~337~~330,~~654~~218.6746 3,~~320~~355.9057 ~~395~~36,238.6958 0.00 0.00 5-A-1 35,000,000.00 30,~~900~~318,~~510~~032.5418 130,~~400~~302.8308 ~~111~~128,~~083~~983.5713 0.00 0.00 5-A-2 103,000,000.00 9089,~~935~~221,~~788~~637.1557 383,~~751~~460.0240 ~~326~~379,~~903~~578.0893 0.00 0.00 5-A-3 2,300,000.00 21,~~030~~992,~~604~~327.9883 8,~~569~~562.2071 78,~~299~~476.7803 0.00 0.00 15-PO 11,884,481.89 10,~~829~~681,~~048~~264.9762 46,~~176~~378.7907 2658,~~591~~150.0231 0.00 0.00 30-PO 7,211,290.44 6,~~858~~787,~~080~~591.1766 9,~~196~~229.1635 3017,~~747~~732.7347 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 B-1 5,670,000.00 5,~~495~~461,~~457~~616.4784 1617,~~876~~053.0725 0.00 0.00 0.00 B-2 2,201,000.00 2,~~133~~120,~~245~~109.4911 6,~~551~~619.0179 0.00 0.00 0.00 B-3 1,572,000.00 1,~~523~~514,~~608~~226.3205 4,~~678~~727.8799 0.00 0.00 0.00 B-4 943,000.00 ~~913~~908,~~971~~342.1598 2,~~806~~836.7319 0.00 0.00 0.00 B-5 629,000.00 ~~609~~605,~~637~~883.1707 1,~~872~~891.1480 0.00 0.00 0.00 B-6 629,435.00 ~~610~~606,~~058~~302.7808 1,~~873~~893.4411 0.00 0.00 0.00 Totals 628,809,307.33 ~~548~~536,~~949~~764,~~497~~280.4301 1,726,~~256~~117.8454 24,~~478~~073,~~649~~589.5155 (3,~~595~~628.5255) 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 1,~~401~~902,~~363~~010.1845 ~~169~~166,~~274~~203,~~792~~000.3482 0.~~82995740~~81489635 1,~~401~~902,~~363~~010.1845 A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~551~~544,~~457~~927.2860 5048,~~475~~008,~~547~~615.7794 0.~~84125913~~80014360 ~~551~~544,~~457~~927.2860 2-A-2 0.00 7,475,000.00 1.00000000 0.00 2-A-3 0.00 5,230,000.00 1.00000000 0.00 2-A-4 ~~104~~103,~~844~~679.8704 87,~~209~~749,~~207~~030.4416 0.~~82092074~~77490302 ~~104~~103,~~844~~679.8704 2-A-5 0.00 2,224,000.00 1.00000000 0.00 2-A-6 (3,~~595~~628.5255) ~~788~~795,~~072~~312.0661 1.~~05639686~~06610269 (3,~~595~~628.5255) 2-A-7 ~~701~~693,~~649~~341.1205 8885,~~384~~245,~~521~~709.0238 0.~~87942172~~84819069 ~~701~~693,~~649~~341.1205 2-A-8 0.00 10,350,000.00 1.00000000 0.00 2-A-9 0.00 1,150,000.00 1.00000000 0.00 2-A-10 0.00 1,135,000.00 1.00000000 0.00 2-A-11 ~~101~~100,~~844~~638.5361 87,~~240~~785,~~999~~400.9774 0.~~82410000~~77854007 ~~101~~100,~~844~~638.5361 2-A-12 5,~~092~~031.2393 ~~412~~389,~~050~~270.0004 0.~~82410000~~77854008 5,~~092~~031.2393 3-A-1 ~~160~~571,~~095~~102.6323 16,~~997~~275,~~414~~790.8722 0.~~89460078~~85662054 ~~160~~571,~~095~~102.6323 4-A-1 59633,~~465~~506.4943 2120,~~343~~649,~~009~~988.3089 0.~~88929205~~86041620 59633,~~465~~506.4943 4-A-2 339,~~716~~594.5915 1,~~333~~290,~~938~~624.0831 0.~~88929205~~86041621 339,~~716~~594.5915 5-A-1 ~~241~~259,~~484~~285.4021 30,~~659~~058,~~026~~746.1397 0.~~87597218~~85882134 ~~241~~259,~~484~~285.4021 5-A-2 ~~710~~763,~~654~~039.0933 9088,~~225~~458,~~134~~598.0524 0.~~87597218~~85882134 ~~710~~763,~~654~~039.0933 5-A-3 1517,~~868~~038.9774 21,~~014~~975,~~736~~289.0009 0.~~87597217~~85882134 1517,~~868~~038.9774 15-PO 72104,~~767~~528.8038 10,~~756~~576,~~281~~736.1723 0.~~90506942~~88996191 72104,~~767~~528.8038 30-PO 3926,~~943~~961.9081 6,~~818~~760,~~136~~629.2885 0.~~94548075~~93750625 3926,~~943~~961.9081 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 1617,~~876~~053.0725 5,~~478~~444,~~581~~563.4159 0.~~96624011~~96024049 1617,~~876~~053.0725 B-2 6,~~551~~619.0179 2,~~126~~113,~~694~~489.4832 0.~~96624011~~96024049 6,~~551~~619.0179 B-3 4,~~678~~727.8799 1,~~518~~509,~~929~~498.4505 0.~~96624011~~96024049 4,~~678~~727.8799 B-4 2,~~806~~836.7319 ~~911~~905,~~164~~506.4278 0.~~96624011~~96024049 2,~~806~~836.7319 B-5 1,~~872~~891.1480 ~~607~~603,~~765~~991.0327 0.~~96624011~~96024049 1,~~872~~891.1480 B-6 1,~~873~~893.4411 ~~608~~604,~~185~~408.3497 0.~~96624010~~96024049 1,~~873~~893.4411 Totals 45,~~201~~796,~~310~~078.8254 ~~544~~530,~~748~~968,~~186~~201.6147 0.~~86631699~~84440258 45,~~201~~796,~~310~~078.8254

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 203,956,000.00 ~~836~~824.~~82831356~~22194625 3.~~49197204~~50384769 35.~~37893727~~82174435 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 60,000,000.00 ~~850~~809.~~45008417~~22572567 1.~~35300450~~32351700 7.~~83795017~~75860967 0.00000000 2-A-2 7,475,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 5,230,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 10,000,000.00 ~~831~~785.~~40523100~~27091900 1.~~54342600~~51089000 8.~~94106100~~85701300 0.00000000 2-A-5 2,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 746,000.00 ~~1051~~1061.~~57713137~~23867292 0.00000000 0.00000000 (4.~~81973190~~86400804) 2-A-7 100,503,000.00 ~~886~~855.~~40309384~~08940459 1.~~02773131~~00533278 5.~~95364347~~89337721 0.00000000 2-A-8 10,350,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 1,150,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-10 1,135,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 10,000,000.00 ~~834~~788.~~28445000~~60393500 1.~~49925800~~46658300 8.~~68519500~~59727800 0.00000000 2-A-12 500,000.00 ~~834~~788.~~28446000~~60394000 1.~~49926000~~46658000 8.~~68520000~~59728000 0.00000000 3-A-1 19,000,000.00 ~~903~~886.~~02686789~~67854947 6.~~79967368~~86996737 123.~~62641211~~18804474 0.00000000 4-A-1 24,000,000.00 ~~891~~886.~~76978292~~81230500 2.~~21393375~~23704542 024.~~26379500~~15905583 0.00000000 4-A-2 1,500,000.00 ~~891~~886.~~76978000~~81230667 2.~~21393333~~23704667 024.~~26379333~~15905333 0.00000000 5-A-1 35,000,000.00 ~~882~~866.~~87172971~~22949086 3.~~72573800~~72291657 3.~~17381629~~68523229 0.00000000 5-A-2 103,000,000.00 ~~882~~866.~~87172961~~22949097 3.~~72573806~~72291650 3.~~17381631~~68523233 0.00000000 5-A-3 2,300,000.00 ~~882~~866.~~87173043~~22949130 3.~~72573913~~72291739 3.~~17381739~~68523043 0.00000000 15-PO 11,884,481.89 ~~911~~898.~~19234900~~75728020 3.~~88546934~~90240571 24.~~23745724~~89296130 0.00000000 30-PO 7,211,290.44 ~~951~~941.~~01982468~~24508179 1.~~27524471~~27984722 42.~~26383187~~45898708 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 B-1 5,670,000.00 ~~969~~963.~~21648501~~24811993 23.~~97637919~~00762787 0.00000000 0.00000000 B-2 2,201,000.00 ~~969~~963.~~21648796~~24811904 23.~~97637892~~00762835 0.00000000 0.00000000 B-3 1,572,000.00 ~~969~~963.~~21648855~~24812341 23.~~97638041~~00762723 0.00000000 0.00000000 B-4 943,000.00 ~~969~~963.~~21648993~~24812301 23.~~97638388~~00762460 0.00000000 0.00000000 B-5 629,000.00 ~~969~~963.~~21648649~~24812401 23.~~97637520~~00763116 0.00000000 0.00000000 B-6 629,435.00 ~~969~~963.~~21648780~~24811935 23.~~97638358~~00763383 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 69.~~87090931~~32559204 ~~829~~814.~~95740424~~89635421 0.~~82995740~~81489635 69.~~87090931~~32559204 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 9.~~19095467~~08212667 ~~841~~800.~~25912950~~14359900 0.~~84125913~~80014360 9.~~19095467~~08212667 2-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 10.~~48448700~~36790400 ~~820~~774.~~92074400~~90301600 0.~~82092074~~77490302 10.~~48448700~~36790400 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 (4.~~81973190~~86400804) 1,~~056~~066.~~39686327~~10269437 1.~~05639686~~06610269 (4.~~81973190~~86400804) 2-A-7 0.00000000 6.~~98137488~~89870999 ~~879~~848.~~42171895~~19069461 0.~~87942172~~84819069 6.~~98137488~~89870999 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 10.~~18445300~~06386100 ~~824~~778.~~09999700~~54007400 0.~~82410000~~77854007 10.~~18445300~~06386100 2-A-12 0.00000000 10.~~18446000~~06386000 ~~824~~778.~~10000000~~54008000 0.~~82410000~~77854008 10.~~18446000~~06386000 3-A-1 0.00000000 830.~~42608579~~05801211 ~~894~~856.~~60078263~~62053789 0.~~89460078~~85662054 830.~~42608579~~05801211 4-A-1 0.00000000 226.~~47772875~~39610125 ~~889~~860.~~29205417~~41620375 0.~~88929205~~86041620 226.~~47772875~~39610125 4-A-2 0.00000000 226.~~47772667~~39610000 ~~889~~860.~~29205333~~41620667 0.~~88929205~~86041621 226.~~47772667~~39610000 5-A-1 0.00000000 67.~~89955429~~40814886 ~~875~~858.~~97217514~~82134200 0.~~87597218~~85882134 67.~~89955429~~40814886 5-A-2 0.00000000 67.~~89955427~~40814883 ~~875~~858.~~97217524~~82134214 0.~~87597218~~85882134 67.~~89955427~~40814883 5-A-3 0.00000000 67.~~89955217~~40814783 ~~875~~858.~~97217391~~82134348 0.~~87597217~~85882134 67.~~89955217~~40814783 15-PO 0.00000000 68.~~12292573~~79536701 ~~905~~889.~~06942327~~96191234 0.~~90506942~~88996191 68.~~12292573~~79536701 30-PO 0.00000000 53.~~53907797~~73883291 ~~945~~937.~~48074810~~50624888 0.~~94548075~~93750625 53.~~53907797~~73883291 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 23.~~97637919~~00762787 ~~966~~960.~~24010758~~24049206 0.~~96624011~~96024049 23.~~97637919~~00762787 B-2 0.00000000 23.~~97637892~~00762835 ~~966~~960.~~24010904~~24049069 0.~~96624011~~96024049 23.~~97637892~~00762835 B-3 0.00000000 23.~~97638041~~00762723 ~~966~~960.~~24010814~~24048982 0.~~96624011~~96024049 23.~~97638041~~00762723 B-4 0.00000000 23.~~97638388~~00762460 ~~966~~960.~~24010604~~24048780 0.~~96624011~~96024049 23.~~97638388~~00762460 B-5 0.00000000 23.~~97637520~~00763116 ~~966~~960.~~24011129~~24049285 0.~~96624011~~96024049 23.~~97637520~~00763116 B-6 0.00000000 23.~~97638358~~00763383 ~~966~~960.~~24010422~~24048551 0.~~96624010~~96024049 23.~~97638358~~00763383 (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-1 203,956,000.00 5.00000% ~~170~~168,~~676~~105,~~155~~011.5227 ~~711~~700,~~150~~437.7055 0.00 0.00 A-R 100.00 5.00000% 0.00 0.00 0.00 0.00 2-A-1 60,000,000.00 5.50000% 5148,~~027~~553,~~005~~543.0554 ~~233~~222,~~873~~537.7907 0.00 0.00 2-A-2 7,475,000.00 5.50000% 7,475,000.00 34,260.42 0.00 0.00 2-A-3 5,230,000.00 5.50000% 5,230,000.00 23,970.8483 0.00 0.00 2-A-4 10,000,000.00 5.50000% 87,~~314~~852,~~052~~709.3119 3835,~~106~~991.0858 0.00 0.00 2-A-5 2,224,000.00 5.50000% 2,224,000.00 10,193.33 0.00 0.00 2-A-6 746,000.00 5.50000% ~~784~~791,~~476~~684.5405 3,~~595~~628.5255 0.00 0.00 2-A-7 100,503,000.00 5.50000% 8985,~~086~~939,~~170~~050.1443 ~~408~~393,~~311~~887.6431 0.00 0.00 2-A-8 10,350,000.00 5.50000% 10,350,000.00 47,437.50 0.00 0.00 2-A-9 1,150,000.00 5.50000% 1,150,000.00 5,270.83 0.00 0.00 2-A-10 1,135,000.00 5.50000% 1,135,000.00 5,202.08 0.00 0.00 2-A-11 10,000,000.00 5.50000% 87,~~342~~886,~~844~~039.5035 3836,~~238~~144.0435 0.00 0.00 2-A-12 500,000.00 5.50000% ~~417~~394,~~142~~301.2397 1,~~911~~807.9022 0.00 0.00 3-A-1 19,000,000.00 4.75000% 1716,~~157~~846,~~510~~892.4944 6766,~~915~~685.1562 0.00 0.00 4-A-1 24,000,000.00 5.50000% 21,~~402~~283,~~474~~495.7932 9897,~~094~~549.6835 0.00 0.00 4-A-2 1,500,000.00 5.50000% 1,~~337~~330,~~654~~218.6746 6,~~130~~096.9283 0.00 0.00 5-A-1 35,000,000.00 4.75000% 30,~~900~~318,~~510~~032.5418 ~~122~~120,~~314~~008.5388 0.00 0.00 5-A-2 103,000,000.00 4.75000% 9089,~~935~~221,~~788~~637.1557 ~~359~~353,~~954~~168.1998 0.00 0.00 5-A-3 2,300,000.00 4.75000% 21,~~030~~992,~~604~~327.9883 87,~~037~~886.8130 0.00 0.00 15-PO 11,884,481.89 0.00000% 10,~~829~~681,~~048~~264.9762 0.00 0.00 0.00 30-PO 7,211,290.44 0.00000% 6,~~858~~787,~~080~~591.1766 0.00 0.00 0.00 15-AX 0.00 5.00000% 3,~~529~~469,~~800~~000.1640 14,~~707~~454.5017 0.00 0.00 30-AX 0.00 5.50000% 1,~~892~~766,~~278~~601.4264 8,~~672~~096.9492 0.00 0.00 B-1 5,670,000.00 5.~~15843~~15929% 5,~~495~~461,~~457~~616.4784 23,~~623~~481.2672 0.00 0.00 B-2 2,201,000.00 5.~~15843~~15929% 2,~~133~~120,~~245~~109.4911 9,~~170~~115.1621 0.00 0.00 B-3 1,572,000.00 5.~~15843~~15929% 1,~~523~~514,~~608~~226.3205 6,~~549~~510.5228 0.00 0.00 B-4 943,000.00 5.~~15843~~15929% ~~913~~908,~~971~~342.1598 3,~~928~~905.8834 0.00 0.00 B-5 629,000.00 5.~~15843~~15929% ~~609~~605,~~637~~883.1707 2,~~620~~604.6494 0.00 0.00 B-6 629,435.00 5.~~15843~~15929% ~~610~~606,~~058~~302.7808 2,~~622~~606.4574 0.00 0.00 Totals 628,809,307.33 2,~~295~~242,~~865~~939.3090 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 0.00 0.00 ~~711~~700,~~150~~437.7055 0.00 ~~169~~166,~~274~~203,~~792~~000.3482 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~233~~222,~~873~~537.7907 0.00 5048,~~475~~008,~~547~~615.7794 2-A-2 0.00 0.00 34,260.42 0.00 7,475,000.00 2-A-3 0.00 0.00 23,970.8483 0.00 5,230,000.00 2-A-4 0.00 0.00 3835,~~106~~991.0858 0.00 87,~~209~~749,~~207~~030.4416 2-A-5 0.00 0.00 10,193.33 0.00 2,224,000.00 2-A-6 0.00 0.00 3,~~595~~628.5255 0.00 ~~788~~795,~~072~~312.0661 2-A-7 0.00 0.00 ~~408~~393,~~311~~887.6431 0.00 8885,~~384~~245,~~521~~709.0238 2-A-8 0.00 0.00 47,437.50 0.00 10,350,000.00 2-A-9 0.00 0.00 5,270.83 0.00 1,150,000.00 2-A-10 0.00 0.00 5,202.08 0.00 1,135,000.00 2-A-11 0.00 0.00 3836,~~238~~144.0435 0.00 87,~~240~~785,~~999~~400.9774 2-A-12 0.00 0.00 1,~~911~~807.9022 0.00 ~~412~~389,~~050~~270.0004 3-A-1 0.00 0.00 6766,~~915~~685.1562 0.00 16,~~997~~275,~~414~~790.8722 4-A-1 0.00 0.00 9897,~~094~~549.6835 0.00 2120,~~343~~649,~~009~~988.3089 4-A-2 0.00 0.00 6,~~130~~096.9283 0.00 1,~~333~~290,~~938~~624.0831 5-A-1 0.00 0.00 ~~122~~120,~~314~~008.5388 0.00 30,~~659~~058,~~026~~746.1397 5-A-2 0.00 0.00 ~~359~~353,~~954~~168.1998 0.00 9088,~~225~~458,~~134~~598.0524 5-A-3 0.00 0.00 87,~~037~~886.8130 0.00 21,~~014~~975,~~736~~289.0009 15-PO 0.00 0.00 0.00 0.00 10,~~756~~576,~~281~~736.1723 30-PO 0.00 0.00 0.00 0.00 6,~~818~~760,~~136~~629.2885 15-AX 0.00 0.00 14,~~707~~454.5017 0.00 3,~~489~~431,~~872~~168.5751 30-AX 0.00 0.00 8,~~672~~096.9492 0.00 1,~~889~~749,~~854~~561.9796 B-1 0.00 0.00 23,~~623~~481.2672 0.00 5,~~478~~444,~~581~~563.4159 B-2 0.00 0.00 9,~~170~~115.1621 0.00 2,~~126~~113,~~694~~489.4832 B-3 0.00 0.00 6,~~549~~510.5228 0.00 1,~~518~~509,~~929~~498.4505 B-4 0.00 0.00 3,~~928~~905.8834 0.00 ~~911~~905,~~164~~506.4278 B-5 0.00 0.00 2,~~620~~604.6494 0.00 ~~607~~603,~~765~~991.0327 B-6 0.00 0.00 2,~~622~~606.4574 0.00 ~~608~~604,~~185~~408.3497 Totals 0.00 0.00 2,~~295~~242,~~865~~939.3090 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-1 203,956,000.00 5.00000% ~~836~~824.~~82831356~~22194625 3.~~48678489~~43425812 0.00000000 0.00000000 A-R 100.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 60,000,000.00 5.50000% ~~850~~809.~~45008417~~22572567 3.~~89789650~~70895117 0.00000000 0.00000000 2-A-2 7,475,000.00 5.50000% 1000.00000000 4.58333378 0.00000000 0.00000000 2-A-3 5,230,000.00 5.50000% 1000.00000000 4.~~58333461~~58333270 0.00000000 0.00000000 2-A-4 10,000,000.00 5.50000% ~~831~~785.~~40523100~~27091900 3.~~81060800~~59915800 0.00000000 0.00000000 2-A-5 2,224,000.00 5.50000% 1000.00000000 4.58333183 0.00000000 0.00000000 2-A-6 746,000.00 5.50000% ~~1051~~1061.~~57713137~~23867292 4.~~81973190~~86400804 0.00000000 0.00000000 2-A-7 100,503,000.00 5.50000% ~~886~~855.~~40309384~~08940459 43.~~06268111~~91915973 0.00000000 0.00000000 2-A-8 10,350,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 2-A-9 1,150,000.00 5.50000% 1000.00000000 4.58333043 0.00000000 0.00000000 2-A-10 1,135,000.00 5.50000% 1000.00000000 4.58333040 0.00000000 0.00000000 2-A-11 10,000,000.00 5.50000% ~~834~~788.~~28445000~~60393500 3.~~82380400~~61443500 0.00000000 0.00000000 2-A-12 500,000.00 5.50000% ~~834~~788.~~28446000~~60394000 3.~~82380000~~61444000 0.00000000 0.00000000 3-A-1 19,000,000.00 4.75000% ~~903~~886.~~02686789~~67854947 3.~~57448158~~50976947 0.00000000 0.00000000 4-A-1 24,000,000.00 5.50000% ~~891~~886.~~76978292~~81230500 4.~~08727833~~06455625 0.00000000 0.00000000 4-A-2 1,500,000.00 5.50000% ~~891~~886.~~76978000~~81230667 4.~~08728000~~06455333 0.00000000 0.00000000 5-A-1 35,000,000.00 4.75000% ~~882~~866.~~87172971~~22949086 3.~~49470086~~42882514 0.00000000 0.00000000 5-A-2 103,000,000.00 4.75000% ~~882~~866.~~87172961~~22949097 3.~~49470087~~42882505 0.00000000 0.00000000 5-A-3 2,300,000.00 4.75000% ~~882~~866.~~87173043~~22949130 3.~~49470000~~42882609 0.00000000 0.00000000 15-PO 11,884,481.89 0.00000% ~~911~~898.~~19234900~~75728020 0.00000000 0.00000000 0.00000000 30-PO 7,211,290.44 0.00000% ~~951~~941.~~01982468~~24508179 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~789~~775.~~24314367~~64866480 3.~~28851295~~23186981 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~747~~697.~~43695876~~79549520 3.~~42575164~~19822770 0.00000000 0.00000000 B-1 5,670,000.00 5.~~15843~~15929% ~~969~~963.~~21648501~~24811993 4.~~16635979~~14139683 0.00000000 0.00000000 B-2 2,201,000.00 5.~~15843~~15929% ~~969~~963.~~21648796~~24811904 4.~~16636075~~14139482 0.00000000 0.00000000 B-3 1,572,000.00 5.~~15843~~15929% ~~969~~963.~~21648855~~24812341 4.~~16636132~~14139949 0.00000000 0.00000000 B-4 943,000.00 5.~~15843~~15929% ~~969~~963.~~21648993~~24812301 4.~~16636267~~14139979 0.00000000 0.00000000 B-5 629,000.00 5.~~15843~~15929% ~~969~~963.~~21648649~~24812401 4.~~16635930~~14139905 0.00000000 0.00000000 B-6 629,435.00 5.~~15843~~15929% ~~969~~963.~~21648780~~24811935 4.~~16635554~~14139665 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 0.00000000 3.~~48678489~~43425812 0.00000000 ~~829~~814.~~95740424~~89635421 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 3.~~89789650~~70895117 0.00000000 ~~841~~800.~~25912950~~14359900 2-A-2 0.00000000 0.00000000 4.58333378 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 4.~~58333461~~58333270 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 3.~~81060800~~59915800 0.00000000 ~~820~~774.~~92074400~~90301600 2-A-5 0.00000000 0.00000000 4.58333183 0.00000000 1000.00000000 2-A-6 0.00000000 0.00000000 4.~~81973190~~86400804 0.00000000 ~~1056~~1066.~~39686327~~10269437 2-A-7 0.00000000 0.00000000 43.~~06268111~~91915973 0.00000000 ~~879~~848.~~42171895~~19069461 2-A-8 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 2-A-9 0.00000000 0.00000000 4.58333043 0.00000000 1000.00000000 2-A-10 0.00000000 0.00000000 4.58333040 0.00000000 1000.00000000 2-A-11 0.00000000 0.00000000 3.~~82380400~~61443500 0.00000000 ~~824~~778.~~09999700~~54007400 2-A-12 0.00000000 0.00000000 3.~~82380000~~61444000 0.00000000 ~~824~~778.~~10000000~~54008000 3-A-1 0.00000000 0.00000000 3.~~57448158~~50976947 0.00000000 ~~894~~856.~~60078263~~62053789 4-A-1 0.00000000 0.00000000 4.~~08727833~~06455625 0.00000000 ~~889~~860.~~29205417~~41620375 4-A-2 0.00000000 0.00000000 4.~~08728000~~06455333 0.00000000 ~~889~~860.~~29205333~~41620667 5-A-1 0.00000000 0.00000000 3.~~49470086~~42882514 0.00000000 ~~875~~858.~~97217514~~82134200 5-A-2 0.00000000 0.00000000 3.~~49470087~~42882505 0.00000000 ~~875~~858.~~97217524~~82134214 5-A-3 0.00000000 0.00000000 3.~~49470000~~42882609 0.00000000 ~~875~~858.~~97217391~~82134348 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~905~~889.~~06942327~~96191234 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~945~~937.~~48074810~~50624888 15-AX 0.00000000 0.00000000 3.~~28851295~~23186981 0.00000000 ~~780~~767.~~31556273~~18967039 30-AX 0.00000000 0.00000000 3.~~42575164~~19822770 0.00000000 ~~746~~691.~~47971268~~06493882 B-1 0.00000000 0.00000000 4.~~16635979~~14139683 0.00000000 ~~966~~960.~~24010758~~24049206 B-2 0.00000000 0.00000000 4.~~16636075~~14139482 0.00000000 ~~966~~960.~~24010904~~24049069 B-3 0.00000000 0.00000000 4.~~16636132~~14139949 0.00000000 ~~966~~960.~~24010814~~24048982 B-4 0.00000000 0.00000000 4.~~16636267~~14139979 0.00000000 ~~966~~960.~~24010604~~24048780 B-5 0.00000000 0.00000000 4.~~16635930~~14139905 0.00000000 ~~966~~960.~~24011129~~24049285 B-6 0.00000000 0.00000000 4.~~16635554~~14139665 0.00000000 ~~966~~960.~~24010422~~24048551 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-PO-1 0.00000% 0.00 0.00 6,~~906~~842,~~597~~576.1222 6,~~874~~757,~~290~~031.6031 8988.~~88382494~~35061750% 30-PO-2 0.00000% 0.00 0.00 6,~~136~~070,~~631~~094.4678 6,~~098~~059,~~772~~263.7757 94.~~82899112~~21466792% 15-PO-3 0.00000% 0.00 0.00 7372,~~904~~630.0079 7372,~~218~~042.3748 8887.~~48094342~~05993587% 30-PO-4 0.00000% 0.00 0.00 ~~721~~717,~~448~~496.7188 ~~719~~701,~~363~~366.5128 9289.~~23169351~~92421617% 15-PO-5 0.00000% 0.00 0.00 3,~~848~~766,~~547~~057.8461 3,~~808~~747,~~772~~662.1945 9190.~~69459832~~22340687% 15-AX-1 5.00000% 1,~~602~~568,~~453~~446.9571 1,~~575~~542,~~194~~709.1433 0.00 0.00 7674.~~02187826~~45409928% 15-AX-3 5.00000% ~~675~~662,~~654~~325.0916 ~~668~~656,~~628~~089.4948 0.00 0.00 8887.~~76622593~~10156370% 15-AX-5 5.00000% 1,~~251~~238,~~692~~228.1153 1,~~246~~232,~~049~~369.9471 0.00 0.00 7574.~~65057448~~82001607% 30-AX-2 5.50000% 1,~~692~~567,~~314~~791.7297 1,~~690~~551,~~471~~319.1530 0.00 0.00 7367.~~44115980~~39581957% 30-AX-4 5.50000% ~~199~~198,~~963~~809.7066 ~~199~~198,~~383~~242.8266 0.00 0.00 86.~~73152687~~23512476%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 68,~~596~~132,~~175~~661.8044 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1719,~~264~~984.8148 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 68,~~613~~152,~~440~~645.6192 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~116~~113,~~264~~627.4948 Payment of Interest and Principal 68,~~497~~039,~~176~~018.1244 Total Withdrawals (Pool Distribution Amount) 68,~~613~~152,~~440~~645.6192 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~113~~110,~~303~~731.1094 Master Servicing Fee 2,~~961~~895.3954 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~116~~113,~~264~~627.4948

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 56 0 0 0 56 2,~~227~~908,~~182~~196.8748 0.00 0.00 0.00 2,~~227~~908,~~182~~196.8748 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 10 0 10 0.00 0.00 ~~332,161~~0.00 0.00 ~~332,161~~0.00 Totals 56 0 10 0 6 2,~~227~~908,~~182~~196.8748 0.00 ~~332,161~~0.00 0.00 2,~~559~~908,~~343~~196.8748 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.~~423012~~516796% 0.000000% 0.000000% 0.000000% 0.~~423012~~516796% 0.~~407870~~546364% 0.000000% 0.000000% 0.000000% 0.~~407870~~546364% 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.~~084602~~000000% 0.000000% 0.~~084602~~000000% 0.000000% 0.000000% 0.~~060830~~000000% 0.000000% 0.~~060830~~000000% Totals 0.~~423012~~516796% 0.000000% 0.~~084602~~000000% 0.000000% 0.~~507614~~516796% 0.~~407870~~546364% 0.000000% 0.~~060830~~000000% 0.000000% 0.~~468700~~546364%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 23 0 0 0 23 ~~958~~1,~~632~~408,851.8221 0.00 0.00 0.00 ~~958~~1,~~632~~408,851.8221 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 ~~958~~1,~~632~~408,851.8221 0.00 0.00 0.00 ~~958~~1,~~632~~408,851.8221 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~515464~~781250% 0.000000% 0.000000% 0.000000% 0.~~515464~~781250% 0.~~529275~~791789% 0.000000% 0.000000% 0.000000% 0.~~529275~~791789% 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.~~515464~~781250% 0.000000% 0.000000% 0.000000% 0.~~515464~~781250% 0.~~529275~~791789% 0.000000% 0.000000% 0.000000% 0.~~529275~~791789% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,~~268~~499,~~550~~345.0527 0.00 0.00 0.00 1,~~268~~499,~~550~~345.0527 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 10 0 10 0.00 0.00 ~~332,161~~0.00 0.00 ~~332,161~~0.00 Totals 3 0 10 0 43 1,~~268~~499,~~550~~345.0527 0.00 ~~332,161~~0.00 0.00 1,~~600~~499,~~711~~345.0527 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~731707~~753769% 0.000000% 0.000000% 0.000000% 0.~~731707~~753769% 0.~~652628~~798466% 0.000000% 0.000000% 0.000000% 0.~~652628~~798466% 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.~~243902~~000000% 0.000000% 0.~~243902~~000000% 0.000000% 0.000000% 0.~~170886~~000000% 0.000000% 0.~~170886~~000000% Totals 0.~~731707~~753769% 0.000000% 0.~~243902~~000000% 0.000000% 0.~~975610~~753769% 0.~~652628~~798466% 0.000000% 0.~~170886~~000000% 0.000000% 0.~~823514~~798466% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1719,~~264~~984.8148

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01590307% 100,000.00 0.~~01835711~~01883352% Fraud 6,288,093.00 0.99999999% 6,288,093.00 1.~~15431187~~18426922% Special Hazard 6,288,093.00 0.99999999% 65,~~288~~367,~~093~~642.0080 1.~~15431187~~01091606% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~272900~~268385% Weighted Average Pass-Through Rate 5.~~018746~~014357% Weighted Average Maturity(Stepdown Calculation ) ~~231~~229 Beginning Scheduled Collateral Loan Count 1,~~188~~170 Number Of Loans Paid In Full 69 Ending Scheduled Collateral Loan Count 1,~~182~~161 Beginning Scheduled Collateral Balance ~~548~~536,~~949~~764,~~497~~280.5615 Ending Scheduled Collateral Balance ~~544~~530,~~748~~968,~~186~~201.7461 Ending Actual Collateral Balance at 31-~~Aug~~Oct-2004 ~~546~~532,~~051~~281,~~647~~586.6503 Monthly P &I Constant 4,~~137~~082,~~857~~156.3706 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 67,~~188~~692,~~579~~791.5768 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~544~~530,~~748~~968,~~186~~201.7461 Scheduled Principal 1,725,~~727~~588.5375 Unscheduled Principal 24,~~475~~070,~~583~~489.2979

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~467930~~451153% Group 2 Senior % 97.~~880083~~809149% Group 3 Senior % 98.~~838176~~834679% Group 4 Senior % 97.~~222569~~220994% Group 5 Senior % 98.~~424812~~408397% Group 1 Junior % 2.~~532070~~548847% Group 2 Junior % 2.~~119917~~190851% Group 3 Junior % 1.~~161824~~165321% Group 4 Junior % 2.~~777431~~779006% Group 5 Junior % 1.~~575188~~591603%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description dFixed 15 Year Ratio Strip dFixed 30 Year Ratio Strip dFixed 10 Year Ratio Strip Weighted Average Coupon Rate 5.~~098420~~097184 5.~~643854~~637629 5.~~168316~~167991 Weighted Average Net Rate 4.~~860143~~858837 5.~~386573~~380556 4.~~923647~~923305 Weighted Average Maturity ~~166~~164 ~~346~~344 ~~106~~104 Beginning Loan Count ~~390~~387 ~~413~~401 50 Loans Paid In Full 23 3 01 Ending Loan Count ~~388~~384 ~~410~~398 5049 Beginning Scheduled Balance ~~182~~179,~~016~~344,~~662~~395.0268 ~~195~~189,~~690~~060,~~711~~469.5116 17,~~433~~118,~~097~~158.8340 Ending scheduled Balance ~~180~~177,~~564~~338,~~490~~149.2106 ~~194~~187,~~186~~600,~~901~~934.2281 1716,~~270~~544,~~797~~928.9284 Record Date 0810/31/2004 0810/31/2004 0810/31/2004 Principal And Interest Constant 1,~~533~~524,~~226~~559.0233 1,~~147~~110,~~530~~748.8303 206,355.02 Scheduled Principal ~~759~~762,~~894~~766.8746 ~~227~~222,~~155~~537.9438 ~~131~~132,~~271~~632.8995 Unscheduled Principal ~~692~~1,~~276~~243,480.9416 1,~~276~~236,~~654~~996.3597 31440,~~028~~596.0261 Scheduled Interest ~~773~~761,~~331~~792.1587 ~~920~~888,~~374~~210.8965 7573,~~083~~722.1307 Servicing Fees 3635,~~141~~621.9185 4140,~~956~~502.3800 3,~~554~~490.4448 Master Servicing Fees ~~887~~878.0020 1,~~872~~817.4615 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 ~~736~~725,~~302~~292.2482 ~~876~~845,~~546~~891.0550 7170,~~528~~231.6959 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~854296~~852961 5.~~375090~~369022 4.~~923647~~923302

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description dFixed 20 Year Ratio Strip dFixed 15 Year Ratio Strip ~~xed~~Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~610314~~610297 4.~~909391~~910189 5.~~272900~~268385 Weighted Average Net Rate 5.~~381044~~381024 4.~~659175~~659970 5.~~025220~~020830 Weighted Average Maturity ~~227~~225 ~~166~~164 ~~231~~229 Beginning Loan Count 52 ~~283~~280 1,~~188~~170 Loans Paid In Full 01 1 69 Ending Loan Count 5251 ~~282~~279 1,~~182~~161 Beginning Scheduled Balance 2423,~~111~~977,~~212~~610.69 ~~129~~127,~~697~~263,~~813~~646.5122 ~~548~~536,~~949~~764,~~497~~280.5615 Ending scheduled Balance 2423,~~044~~286,~~332~~748.6192 ~~128~~126,~~681~~197,~~664~~439.7898 ~~544~~530,~~748~~968,~~186~~201.7461 Record Date 0810/31/2004 0810/31/2004 0810/31/2004 Principal And Interest Constant 172,611.16 1,~~078~~067,~~134~~882.3452 4,~~137~~082,~~857~~156.3706 Scheduled Principal 5960,~~884~~509.9490 547,~~519~~142.8906 1,725,~~727~~588.5375 Unscheduled Principal 6630,~~995~~351.1487 ~~468~~519,~~628~~064.8418 24,~~475~~070,~~583~~489.2979 Scheduled Interest 112,~~726~~101.2226 ~~530~~520,~~614~~740.4546 2,~~412~~356,~~129~~567.8431 Servicing Fees 4,~~606~~581.6317 2726,~~043~~536.7444 ~~113~~110,~~303~~731.1094 Master Servicing Fees 0.00 ~~201~~200.9319 2,~~961~~895.3954 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 ~~108~~107,~~119~~520.5909 ~~503~~494,~~368~~003.7883 2,~~295~~242,~~865~~939.3583 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~381044~~381024 4.~~657307~~658083 5.~~018746~~014357

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PAS THR CERTS SE 2003 9