8-K 1 mst03009.txt DECEMBER 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): December 26, 2003 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 54-2126391 Pooling and Servicing Agreement) (Commission 54-2126392 (State or other File Number) 54-2126393 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, 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) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-9 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-9 Trust, relating to the December 26, 2003 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 By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/04 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 December 26, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 MASTR Series: 2003-9 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, 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% ~~203~~201,~~956~~077,~~000~~797.0082 ~~849~~835,~~816~~762.6725 2,~~018~~743,~~397~~234.9849 A-R 55265KS26 SEN 5.00000% ~~100~~0.00 0.4300 ~~100~~0.00 2-A-1 55265KP45 SEN 5.50000% 6059,~~000~~231,~~000~~054.0045 ~~275~~270,~~000~~807.0056 ~~507~~542,~~897~~918.8948 2-A-2 55265KP52 SEN 5.50000% 7,475,000.00 34,~~260~~176.4210 0.00 2-A-3 55265KP60 SEN 5.50000% 5,230,000.00 23,~~970~~911.8384 0.00 2-A-4 55265KP78 SEN 5.50000% 109,~~000~~851,~~000~~965.0008 45,~~833~~043.3371 96103,~~670~~123.8869 2-A-5 55265KP86 SEN 5.50000% 2,224,000.00 10,~~193~~168.3325 0.00 2-A-6 55265KP94 SEN 5.50000% ~~746~~752,~~000~~854.00 3,~~419~~442.1709 (3,~~419~~442.1709) 2-A-7 55265KQ28 SEN 5.50000% ~~100~~99,~~503~~524,~~000~~628.0073 ~~460~~455,~~638~~031.7594 ~~646~~690,~~226~~784.1373 2-A-8 55265KQ36 LOCK 5.50000% 10,350,000.00 47,~~437~~320.5075 0.00 2-A-9 55265KQ44 LOCK 5.50000% 1,150,000.00 5,~~270~~257.8386 0.00 2-A-10 55265KQ51 SEN 5.50000% 1,135,000.00 5,~~202~~189.0828 0.00 2-A-11 55265KQ69 SEN 5.50000% 109,~~000~~857,~~000~~989.0018 45,~~833~~071.3325 93100,~~799~~267.8756 2-A-12 55265KQ77 SEN 5.50000% ~~500~~492,~~000~~899.0046 2,~~291~~253.6756 45,~~689~~013.9938 3-A-1 55265KQ85 SEN 4.75000% 1918,~~000~~732,~~000~~668.0010 7573,~~208~~967.3366 ~~129~~152,~~787~~254.9194 4-A-1 55265KQ93 SEN 5.50000% 2423,~~000~~880,~~000~~564.0022 ~~110~~109,~~000~~183.0022 59549,~~924~~135.1803 4-A-2 55265KR27 SEN 5.50000% 1,~~500~~492,~~000~~535.0026 6,~~875~~823.0095 334,~~745~~320.2694 5-A-1 55265KR35 SEN 4.75000% 3534,~~000~~830,~~000~~558.0064 ~~138~~137,~~541~~531.6766 28308,~~184~~989.4247 5-A-2 55265KR43 SEN 4.75000% ~~103~~102,~~000~~501,~~000~~358.0028 ~~407~~404,~~708~~736.3302 82909,~~942~~311.7288 5-A-3 55265KR50 SEN 4.75000% 2,~~300~~288,~~000~~865.0028 9,~~104~~037.1779 120,~~852~~305.1202 15-PO 55265KR68 PO 0.00000% 11,~~884~~802,~~481~~673.8997 0.00 3091,~~446~~596.9221 30-PO 55265KR76 PO 0.00000% 7,~~211~~179,~~290~~355.4412 0.00 816,~~472~~536.9699 15-AX 55265KR84 IO 5.00000% 0.00 18,~~634~~430.9459 0.00 30-AX 55265KR92 IO 5.50000% 0.00 11,~~603~~466.5831 0.00 B-1 55265KS34 SUB 5.~~15427~~15478% 5,~~670~~643,~~000~~278.0084 24,~~353~~181.9089 1016,~~784~~089.7955 B-2 55265KS42 SUB' 5.~~15427~~15478% 2,~~201~~190,~~000~~627.0029 9,~~453~~387.7801 46,~~186~~245.4870 B-3 55265KS59 SUB 5.~~15427~~15478% 1,~~572~~564,~~000~~591.0059 6,~~752~~704.0940 24,~~990~~460.0781 B-4 55265KS67 SUB 5.~~15427~~15478% ~~943~~938,~~000~~555.0090 4,~~050~~021.3979 12,~~793~~675.6692 B-5 55265KS75 SUB 5.~~15427~~15478% ~~629~~626,~~000~~035.0070 2,~~701~~682.6961 1,~~196~~784.4189 B-6 55265KS83 SUB 5.~~15427~~15478% ~~629~~626,~~435~~468.0065 2,~~703~~684.5647 1,~~197~~786.2412 Totals ~~628~~622,~~809~~651,~~307~~325.3356 2,~~636~~604,~~859~~275.7781 36,~~731~~297,~~868~~393.71

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~201~~198,~~937~~334,~~602~~563.0234 23,~~868~~578,~~214~~996.6574 0.00 A-R 0.00 0.00 ~~100~~0.4300 0.00 2-A-1 0.00 5958,~~492~~688,~~102~~135.1197 ~~782~~813,~~897~~726.8904 0.00 2-A-2 0.00 7,475,000.00 34,~~260~~176.4210 0.00 2-A-3 0.00 5,230,000.00 23,~~970~~911.8384 0.00 2-A-4 0.00 9,~~903~~748,~~329~~841.1239 ~~142~~148,~~504~~167.2140 0.00 2-A-5 0.00 2,224,000.00 10,~~193~~168.3325 0.00 2-A-6 0.00 ~~749~~756,~~419~~296.1709 0.00 0.00 2-A-7 0.00 9998,~~856~~833,~~773~~844.8700 1,~~106~~145,~~864~~816.8867 0.00 2-A-8 0.00 10,350,000.00 47,~~437~~320.5075 0.00 2-A-9 0.00 1,150,000.00 5,~~270~~257.8386 0.00 2-A-10 0.00 1,135,000.00 5,~~202~~189.0828 0.00 2-A-11 0.00 9,~~906~~757,~~200~~721.1362 ~~139~~145,~~633~~338.2081 0.00 2-A-12 0.00 ~~495~~487,~~310~~886.0108 67,~~981~~266.6694 0.00 3-A-1 0.00 18,~~870~~580,~~212~~413.0915 ~~204~~226,~~996~~222.2460 0.00 4-A-1 0.00 23,~~940~~331,~~075~~429.8218 ~~169~~658,~~924~~318.1825 0.00 4-A-2 0.00 1,~~496~~458,~~254~~214.7432 1041,~~620~~144.2689 0.00 5-A-1 0.00 34,~~971~~521,~~815~~569.5817 ~~166~~446,~~726~~521.0913 0.00 5-A-2 0.00 ~~102~~101,~~917~~592,~~057~~046.2840 ~~490~~1,~~651~~314,047.0590 0.00 5-A-3 0.00 2,~~298~~268,~~147~~560.8826 1029,~~956~~342.2981 0.00 15-PO 0.00 11,~~854~~711,~~034~~077.9776 3091,~~446~~596.9221 0.00 30-PO 0.00 7,~~202~~162,~~817~~818.4813 816,~~472~~536.9699 0.00 15-AX 0.00 0.00 18,~~634~~430.9459 0.00 30-AX 0.00 0.00 11,~~603~~466.5831 0.00 B-1 0.00 5,~~659~~627,~~215~~189.2129 3540,~~138~~271.6944 0.00 B-2 0.00 2,~~196~~184,~~813~~381.5259 1315,~~640~~632.2671 0.00 B-3 0.00 1,~~569~~560,~~009~~130.9379 911,~~742~~165.1621 0.00 B-4 0.00 ~~941~~935,~~206~~879.3498 56,~~844~~697.0571 0.00 B-5 0.00 ~~627~~624,~~803~~250.5981 34,~~898~~467.1050 0.00 B-6 0.00 ~~628~~624,~~237~~682.7652 34,~~900~~470.8059 0.00 Totals 0.00 ~~625~~616,~~077~~353,~~438~~931.6284 68,~~368~~901,~~728~~669.4852 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 ~~203~~201,~~956~~077,~~000~~797.0082 ~~611~~773,~~101~~754.4237 1,~~407~~969,~~296~~480.5612 0.00 0.00 A-R 100.00 ~~100~~0.00 300.2800 690.7200 0.00 0.00 2-A-1 60,000,000.00 6059,~~000~~231,~~000~~054.0045 7285,~~852~~218.0385 ~~435~~457,~~045~~699.8763 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 10,000,000.00 109,~~000~~851,~~000~~965.0008 1316,~~866~~186.3174 8286,~~804~~936.5795 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 ~~746~~752,~~000~~854.00 0.00 0.00 (3,~~419~~442.1709) 0.00 2-A-7 100,503,000.00 ~~100~~99,~~503~~524,~~000~~628.0073 92108,~~693~~428.6058 ~~553~~582,~~532~~356.5315 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 10,000,000.00 109,~~000~~857,~~000~~989.0018 1315,~~454~~738.5043 8084,~~345~~529.3813 0.00 0.00 2-A-12 500,000.00 ~~500~~492,~~000~~899.0046 ~~672~~786.7292 4,~~017~~226.2746 0.00 0.00 3-A-1 19,000,000.00 1918,~~000~~732,~~000~~668.0010 ~~119~~124,~~215~~976.5082 1027,~~572~~278.4112 0.00 0.00 4-A-1 24,000,000.00 2423,~~000~~880,~~000~~564.0022 5455,~~809~~369.7539 5493,~~114~~765.4364 0.00 0.00 4-A-2 1,500,000.00 1,~~500~~492,~~000~~535.0026 3,~~425~~460.6159 ~~319~~30,860.6535 0.00 0.00 5-A-1 35,000,000.00 3534,~~000~~830,~~000~~558.0064 27134,~~845~~905.8040 ~~338~~174,084.6107 0.00 0.00 5-A-2 103,000,000.00 ~~103~~102,~~000~~501,~~000~~358.0028 81397,~~946~~007.2231 ~~996~~512,304.4956 0.00 0.00 5-A-3 2,300,000.00 2,~~300~~288,~~000~~865.0028 18,~~829~~865.8721 2211,439.2581 0.00 0.00 15-PO 11,884,481.89 11,~~884~~802,~~481~~673.8997 2246,~~728~~296.2248 745,~~718~~299.7072 0.00 0.00 30-PO 7,211,290.44 7,~~211~~179,~~290~~355.4412 79,~~794~~088.5110 ~~678~~7,448.4590 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,~~670~~643,~~000~~278.0084 1016,~~784~~089.7955 0.00 0.00 0.00 B-2 2,201,000.00 2,~~201~~190,~~000~~627.0029 46,~~186~~245.4870 0.00 0.00 0.00 B-3 1,572,000.00 1,~~572~~564,~~000~~591.0059 24,~~990~~460.0781 0.00 0.00 0.00 B-4 943,000.00 ~~943~~938,~~000~~555.0090 12,~~793~~675.6692 0.00 0.00 0.00 B-5 629,000.00 ~~629~~626,~~000~~035.0070 1,~~196~~784.4189 0.00 0.00 0.00 B-6 629,435.00 ~~629~~626,~~435~~468.0065 1,~~197~~786.2412 0.00 0.00 0.00 Totals 628,809,307.33 ~~628~~622,~~809~~651,~~307~~325.3356 1,~~146~~813,~~414~~126.9918 24,~~588~~487,~~872~~709.8961 (3,~~419~~442.1709) 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 2,~~018~~743,~~397~~234.9849 ~~201~~198,~~937~~334,~~602~~563.0234 0.~~99010376~~97243799 2,~~018~~743,~~397~~234.9849 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 ~~507~~542,~~897~~918.8948 5958,~~492~~688,~~102~~135.1197 0.~~99153504~~97813560 ~~507~~542,~~897~~918.8948 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 96103,~~670~~123.8869 9,~~903~~748,~~329~~841.1239 0.~~99033291~~97488414 96103,~~670~~123.8869 2-A-5 0.00 2,224,000.00 1.00000000 0.00 2-A-6 (3,~~419~~442.1709) ~~749~~756,~~419~~296.1709 1.~~00458334~~01380173 (3,~~419~~442.1709) 2-A-7 ~~646~~690,~~226~~784.1373 9998,~~856~~833,~~773~~844.8700 0.~~99357008~~98339198 ~~646~~690,~~226~~784.1373 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 93100,~~799~~267.8756 9,~~906~~757,~~200~~721.1362 0.~~99062001~~97577216 93100,~~799~~267.8756 2-A-12 45,~~689~~013.9938 ~~495~~487,~~310~~886.0108 0.~~99062002~~97577216 45,~~689~~013.9938 3-A-1 ~~129~~152,~~787~~254.9194 18,~~870~~580,~~212~~413.0915 0.~~99316906~~97791648 ~~129~~152,~~787~~254.9194 4-A-1 59549,~~924~~135.1803 23,~~940~~331,~~075~~429.8218 0.~~99750316~~97214288 59549,~~924~~135.1803 4-A-2 334,~~745~~320.2694 1,~~496~~458,~~254~~214.7432 0.~~99750316~~97214288 334,~~745~~320.2694 5-A-1 28308,~~184~~989.4247 34,~~971~~521,~~815~~569.5817 0.~~99919473~~98633055 28308,~~184~~989.4247 5-A-2 82909,~~942~~311.7288 ~~102~~101,~~917~~592,~~057~~046.2840 0.~~99919473~~98633055 82909,~~942~~311.7288 5-A-3 120,~~852~~305.1202 2,~~298~~268,~~147~~560.8826 0.~~99919473~~98633055 120,~~852~~305.1202 15-PO 3091,~~446~~596.9221 11,~~854~~711,~~034~~077.9776 0.~~99743809~~98540920 3091,~~446~~596.9221 30-PO 816,~~472~~536.9699 7,~~202~~162,~~817~~818.4813 0.~~99882504~~99327828 816,~~472~~536.9699 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 1016,~~784~~089.7955 5,~~659~~627,~~215~~189.2129 0.~~99809792~~99244961 1016,~~784~~089.7955 B-2 46,~~186~~245.4870 2,~~196~~184,~~813~~381.5259 0.~~99809792~~99244961 46,~~186~~245.4870 B-3 24,~~990~~460.0781 1,~~569~~560,~~009~~130.9379 0.~~99809792~~99244961 24,~~990~~460.0781 B-4 12,~~793~~675.6692 ~~941~~935,~~206~~879.3498 0.~~99809792~~99244961 12,~~793~~675.6692 B-5 1,~~196~~784.4189 ~~627~~624,~~803~~250.5981 0.~~99809792~~99244962 1,~~196~~784.4189 B-6 1,~~197~~786.2412 ~~628~~624,~~237~~682.7652 0.~~99809791~~99244961 1,~~197~~786.2412 Totals 36,~~731~~297,~~868~~393.71 ~~625~~616,~~077~~353,~~438~~931.6284 0.~~99406518~~98019213 36,~~731~~297,~~868~~393.71

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 ~~1000~~985.~~00000000~~88812205 23.~~99624144~~79373183 69.~~90000078~~65639707 0.00000000 A-R 100.00 ~~1000~~0.00000000 ~~302~~0.~~80000000~~00000000 ~~697~~0.~~20000000~~00000000 0.00000000 2-A-1 60,000,000.00 ~~1000~~987.~~00000000~~18424083 1.~~21420050~~42031417 7.~~25076450~~62832717 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 ~~1000~~985.~~00000000~~19650800 1.~~38663100~~61867400 8.~~28045700~~69369500 0.00000000 2-A-5 2,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 746,000.00 ~~1000~~1009.~~00000000~~18766756 0.00000000 0.00000000 (4.~~58333780~~61406166) 2-A-7 100,503,000.00 ~~1000~~990.~~00000000~~26525308 01.~~92229685~~07885914 5.~~50762196~~79441559 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 ~~1000~~985.~~00000000~~79891800 1.~~34545000~~57384300 8.~~03453800~~45291300 0.00000000 2-A-12 500,000.00 ~~1000~~985.~~00000000~~79892000 1.~~34544000~~57384000 8.~~03454000~~45292000 0.00000000 3-A-1 19,000,000.00 ~~1000~~985.~~00000000~~92990000 6.~~27450000~~57772737 01.~~55644263~~43569053 0.00000000 4-A-1 24,000,000.00 ~~1000~~995.~~00000000~~02350917 2.~~28373958~~30705792 020.~~21310125~~57356833 0.00000000 4-A-2 1,500,000.00 ~~1000~~995.~~00000000~~02350667 2.~~28374000~~30706000 020.~~21310000~~57356667 0.00000000 5-A-1 35,000,000.00 ~~1000~~995.~~00000000~~15881829 03.~~79559429~~85444000 04.~~00967457~~97383057 0.00000000 5-A-2 103,000,000.00 ~~1000~~995.~~00000000~~15881825 03.~~79559437~~85443990 04.~~00967466~~97383068 0.00000000 5-A-3 2,300,000.00 ~~1000~~995.~~00000000~~15881739 03.~~79559565~~85443913 04.~~00967391~~97383043 0.00000000 15-PO 11,884,481.89 ~~1000~~993.~~00000000~~11640838 13.~~91242834~~89554046 03.~~64947720~~81166974 0.00000000 30-PO 7,211,290.44 ~~1000~~995.~~00000000~~57148332 1.~~08087589~~26025988 01.~~09408164~~03294966 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 ~~1000~~995.~~00000000~~28727337 12.~~90207937~~83766314 0.00000000 0.00000000 B-2 2,201,000.00 ~~1000~~995.~~00000000~~28727397 12.~~90208087~~83766470 0.00000000 0.00000000 B-3 1,572,000.00 ~~1000~~995.~~00000000~~28727099 12.~~90208015~~83766539 0.00000000 0.00000000 B-4 943,000.00 ~~1000~~995.~~00000000~~28727466 12.~~90207847~~83766702 0.00000000 0.00000000 B-5 629,000.00 ~~1000~~995.~~00000000~~28728140 12.~~90208267~~83766296 0.00000000 0.00000000 B-6 629,435.00 ~~1000~~995.~~00000000~~28728145 12.~~90208679~~83765599 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 913.~~89624223~~45012890 ~~990~~972.~~10375777~~43799319 0.~~99010376~~97243799 913.~~89624223~~45012890 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A-1 0.00000000 89.~~46496483~~04864133 ~~991~~978.~~53503517~~13559950 0.~~99153504~~97813560 89.~~46496483~~04864133 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 910.~~66708800~~31236900 ~~990~~974.~~33291200~~88413900 0.~~99033291~~97488414 910.~~66708800~~31236900 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 (4.~~58333780~~61406166) 1,~~004~~013.~~58333780~~80172922 1.~~00458334~~01380173 (4.~~58333780~~61406166) 2-A-7 0.00000000 6.~~42991881~~87327473 ~~993~~983.~~57008119~~39197835 0.~~99357008~~98339198 6.~~42991881~~87327473 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 910.~~37998700~~02675600 ~~990~~975.~~62001300~~77216200 0.~~99062001~~97577216 910.~~37998700~~02675600 2-A-12 0.00000000 910.~~37998000~~02676000 ~~990~~975.~~62002000~~77216000 0.~~99062002~~97577216 910.~~37998000~~02676000 3-A-1 0.00000000 68.~~83094263~~01341789 ~~993~~977.~~16905737~~91648158 0.~~99316906~~97791648 68.~~83094263~~01341789 4-A-1 0.00000000 222.~~49684083~~88062625 ~~997~~972.~~50315917~~14288250 0.~~99750316~~97214288 222.~~49684083~~88062625 4-A-2 0.00000000 222.~~49684000~~88062667 ~~997~~972.~~50316000~~14288000 0.~~99750316~~97214288 222.~~49684000~~88062667 5-A-1 0.00000000 08.~~80526914~~82827057 ~~999~~986.~~19473086~~33054771 0.~~99919473~~98633055 08.~~80526914~~82827057 5-A-2 0.00000000 08.~~80526913~~82827068 ~~999~~986.~~19473087~~33054757 0.~~99919473~~98633055 08.~~80526913~~82827068 5-A-3 0.00000000 08.~~80526957~~82826957 ~~999~~986.~~19473043~~33054783 0.~~99919473~~98633055 08.~~80526957~~82826957 15-PO 0.00000000 27.~~56190554~~70721104 ~~997~~985.~~43809446~~40919734 0.~~99743809~~98540920 27.~~56190554~~70721104 30-PO 0.00000000 12.~~17495753~~29320815 ~~998~~993.~~82504247~~27827517 0.~~99882504~~99327828 12.~~17495753~~29320815 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 12.~~90207937~~83766314 ~~998~~992.~~09792063~~44961023 0.~~99809792~~99244961 12.~~90207937~~83766314 B-2 0.00000000 12.~~90208087~~83766470 ~~998~~992.~~09791913~~44960927 0.~~99809792~~99244961 12.~~90208087~~83766470 B-3 0.00000000 12.~~90208015~~83766539 ~~998~~992.~~09791985~~44961196 0.~~99809792~~99244961 12.~~90208015~~83766539 B-4 0.00000000 12.~~90207847~~83766702 ~~998~~992.~~09792153~~44960764 0.~~99809792~~99244961 12.~~90207847~~83766702 B-5 0.00000000 12.~~90208267~~83766296 ~~998~~992.~~09791733~~44961844 0.~~99809792~~99244962 12.~~90208267~~83766296 B-6 0.00000000 12.~~90208679~~83765599 ~~998~~992.~~09791321~~44960957 0.~~99809791~~99244961 12.~~90208679~~83765599 (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% ~~203~~201,~~956~~077,~~000~~797.0082 ~~849~~837,~~816~~824.6716 0.00 0.00 A-R 100.00 5.00000% ~~100~~0.00 0.4200 0.00 0.00 2-A-1 60,000,000.00 5.50000% 6059,~~000~~231,~~000~~054.0045 ~~275~~271,~~000~~475.0067 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 23,970.83 0.00 0.00 2-A-4 10,000,000.00 5.50000% 109,~~000~~851,~~000~~965.0008 45,~~833~~154.3384 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% ~~746~~752,~~000~~854.00 3,~~419~~450.1758 0.00 0.00 2-A-7 100,503,000.00 5.50000% ~~100~~99,~~503~~524,~~000~~628.0073 ~~460~~456,~~638~~154.7555 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% 109,~~000~~857,~~000~~989.0018 45,~~833~~182.3345 0.00 0.00 2-A-12 500,000.00 5.50000% ~~500~~492,~~000~~899.0046 2,~~291~~259.6712 0.00 0.00 3-A-1 19,000,000.00 4.75000% 1918,~~000~~732,~~000~~668.0010 7574,~~208~~150.3314 0.00 0.00 4-A-1 24,000,000.00 5.50000% 2423,~~000~~880,~~000~~564.0022 ~~110~~109,~~000~~452.0059 0.00 0.00 4-A-2 1,500,000.00 5.50000% 1,~~500~~492,~~000~~535.0026 6,~~875~~840.0079 0.00 0.00 5-A-1 35,000,000.00 4.75000% 3534,~~000~~830,~~000~~558.0064 ~~138~~137,~~541~~870.6796 0.00 0.00 5-A-2 103,000,000.00 4.75000% ~~103~~102,~~000~~501,~~000~~358.0028 ~~407~~405,~~708~~734.3354 0.00 0.00 5-A-3 2,300,000.00 4.75000% 2,~~300~~288,~~000~~865.0028 9,~~104~~060.1709 0.00 0.00 15-PO 11,884,481.89 0.00000% 11,~~884~~802,~~481~~673.8997 0.00 0.00 0.00 30-PO 7,211,290.44 0.00000% 7,~~211~~179,~~290~~355.4412 0.00 0.00 0.00 15-AX 0.00 5.00000% 4,~~472~~434,~~386~~253.2287 18,~~634~~476.9406 0.00 0.00 30-AX 0.00 5.50000% 2,~~531~~507,~~689~~911.6688 11,~~603~~494.5860 0.00 0.00 B-1 5,670,000.00 5.~~15427~~15478% 5,~~670~~643,~~000~~278.0084 24,~~353~~241.9055 0.00 0.00 B-2 2,201,000.00 5.~~15427~~15478% 2,~~201~~190,~~000~~627.0029 9,~~453~~410.7817 0.00 0.00 B-3 1,572,000.00 5.~~15427~~15478% 1,~~572~~564,~~000~~591.0059 6,~~752~~720.0994 0.00 0.00 B-4 943,000.00 5.~~15427~~15478% ~~943~~938,~~000~~555.0090 4,~~050~~031.3971 0.00 0.00 B-5 629,000.00 5.~~15427~~15478% ~~629~~626,~~000~~035.0070 2,~~701~~689.6923 0.00 0.00 B-6 629,435.00 5.~~15427~~15478% ~~629~~626,~~435~~468.0065 2,~~703~~691.5609 0.00 0.00 Totals 628,809,307.33 2,~~636~~610,~~859~~700.7682 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 02,061.0091 0.00 ~~849~~835,~~816~~762.6725 0.00 ~~201~~198,~~937~~334,~~602~~563.0234 A-R 0.00 0.00 0.4300 0.00 0.00 2-A-1 0668.0011 0.00 ~~275~~270,~~000~~807.0056 0.00 5958,~~492~~688,~~102~~135.1197 2-A-2 084.0032 0.00 34,~~260~~176.4210 0.00 7,475,000.00 2-A-3 058.0099 0.00 23,~~970~~911.8384 0.00 5,230,000.00 2-A-4 0111.0013 0.00 45,~~833~~043.3371 0.00 9,~~903~~748,~~329~~841.1239 2-A-5 025.0009 0.00 10,~~193~~168.3325 0.00 2,224,000.00 2-A-6 08.0049 0.00 3,~~419~~442.1709 0.00 ~~749~~756,~~419~~296.1709 2-A-7 01,122.0061 0.00 ~~460~~455,~~638~~031.7594 0.00 9998,~~856~~833,~~773~~844.8700 2-A-8 0116.0075 0.00 47,~~437~~320.5075 0.00 10,350,000.00 2-A-9 012.0097 0.00 5,~~270~~257.8386 0.00 1,150,000.00 2-A-10 012.0080 0.00 5,~~202~~189.0828 0.00 1,135,000.00 2-A-11 0111.0020 0.00 45,~~833~~071.3325 0.00 9,~~906~~757,~~200~~721.1362 2-A-12 05.0056 0.00 2,~~291~~253.6756 0.00 ~~495~~487,~~310~~886.0108 3-A-1 0182.0049 0.00 7573,~~208~~967.3366 0.00 18,~~870~~580,~~212~~413.0915 4-A-1 0269.0037 0.00 ~~110~~109,~~000~~183.0022 0.00 23,~~940~~331,~~075~~429.8218 4-A-2 016.0084 0.00 6,~~875~~823.0095 0.00 1,~~496~~458,~~254~~214.7432 5-A-1 0339.0030 0.00 ~~138~~137,~~541~~531.6766 0.00 34,~~971~~521,~~815~~569.5817 5-A-2 0998.0053 0.00 ~~407~~404,~~708~~736.3302 0.00 ~~102~~101,~~917~~592,~~057~~046.2840 5-A-3 022.0030 0.00 9,~~104~~037.1779 0.00 2,~~298~~268,~~147~~560.8826 15-PO 0.00 0.00 0.00 0.00 11,~~854~~711,~~034~~077.9776 30-PO 0.00 0.00 0.00 0.00 7,~~202~~162,~~817~~818.4813 15-AX 045.0047 0.00 18,~~634~~430.9459 0.00 4,~~453~~402,~~555~~715.7258 30-AX 028.0029 0.00 11,~~603~~466.5831 0.00 2,~~511~~420,~~203~~030.0716 B-1 059.0066 0.00 24,~~353~~181.9089 0.00 5,~~659~~627,~~215~~189.2129 B-2 023.0016 0.00 9,~~453~~387.7801 0.00 2,~~196~~184,~~813~~381.5259 B-3 016.0054 0.00 6,~~752~~704.0940 0.00 1,~~569~~560,~~009~~130.9379 B-4 09.0092 0.00 4,~~050~~021.3979 0.00 ~~941~~935,~~206~~879.3498 B-5 06.0062 0.00 2,~~701~~682.6961 0.00 ~~627~~624,~~803~~250.5981 B-6 06.0062 0.00 2,~~703~~684.5647 0.00 ~~628~~624,~~237~~682.7652 Totals 06,425.0004 0.00 2,~~636~~604,~~859~~275.7781 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% ~~1000~~985.~~00000000~~88812205 4.~~16666668~~10786719 0.00000000 0.00000000 A-R 100.00 5.00000% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 60,000,000.00 5.50000% ~~1000~~987.~~00000000~~18424083 4.~~58333333~~52459450 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 4.58333270 0.00000000 0.00000000 2-A-4 10,000,000.00 5.50000% ~~1000~~985.~~00000000~~19650800 4.~~58333300~~51548400 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% ~~1000~~1009.~~00000000~~18766756 4.~~58333780~~62544236 0.00000000 0.00000000 2-A-7 100,503,000.00 5.50000% ~~1000~~990.~~00000000~~26525308 4.~~58333333~~53871576 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% ~~1000~~985.~~00000000~~79891800 4.~~58333300~~51824500 0.00000000 0.00000000 2-A-12 500,000.00 5.50000% ~~1000~~985.~~00000000~~79892000 4.~~58334000~~51824000 0.00000000 0.00000000 3-A-1 19,000,000.00 4.75000% ~~1000~~985.~~00000000~~92990000 3.~~95833316~~90263895 0.00000000 0.00000000 4-A-1 24,000,000.00 5.50000% ~~1000~~995.~~00000000~~02350917 4.~~58333333~~56052458 0.00000000 0.00000000 4-A-2 1,500,000.00 5.50000% ~~1000~~995.~~00000000~~02350667 4.~~58333333~~56052667 0.00000000 0.00000000 5-A-1 35,000,000.00 4.75000% ~~1000~~995.~~00000000~~15881829 3.~~95833343~~93917029 0.00000000 0.00000000 5-A-2 103,000,000.00 4.75000% ~~1000~~995.~~00000000~~15881825 3.~~95833330~~93917029 0.00000000 0.00000000 5-A-3 2,300,000.00 4.75000% ~~1000~~995.~~00000000~~15881739 3.~~95833478~~93916957 0.00000000 0.00000000 15-PO 11,884,481.89 0.00000% ~~1000~~993.~~00000000~~11640838 0.00000000 0.00000000 0.00000000 30-PO 7,211,290.44 0.00000% ~~1000~~995.~~00000000~~57148332 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~1000~~991.~~00000000~~47382446 4.~~16666609~~13114143 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~1000~~990.~~00000000~~60794047 4.~~58333428~~54028793 0.00000000 0.00000000 B-1 5,670,000.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28727337 4.~~29522046~~27540564 0.00000000 0.00000000 B-2 2,201,000.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28727397 4.~~29522035~~27540663 0.00000000 0.00000000 B-3 1,572,000.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28727099 4.~~29522265~~27540712 0.00000000 0.00000000 B-4 943,000.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28727466 4.~~29521739~~27540827 0.00000000 0.00000000 B-5 629,000.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28728140 4.~~29521463~~27540541 0.00000000 0.00000000 B-6 629,435.00 5.~~15427~~15478% ~~1000~~995.~~00000000~~28728145 4.~~29521714~~27540572 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~~01010958 0.00000000 4.~~16666668~~09775760 0.00000000 ~~990~~972.~~10375777~~43799319 A-R 0.00000000 0.00000000 40.~~30000000~~00000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~01113517 0.00000000 4.~~58333333~~51345933 0.00000000 ~~991~~978.~~53503517~~13559950 2-A-2 0.~~00000000~~01128027 0.00000000 4.~~58333378~~57205351 0.00000000 1000.00000000 2-A-3 0.~~00000000~~01127916 0.00000000 4.~~58333270~~57205354 0.00000000 1000.00000000 2-A-4 0.~~00000000~~01111300 0.00000000 4.~~58333300~~50437100 0.00000000 ~~990~~974.~~33291200~~88413900 2-A-5 0.~~00000000~~01128147 0.00000000 4.~~58333183~~57205486 0.00000000 1000.00000000 2-A-6 0.~~00000000~~01138070 0.00000000 4.~~58333780~~61406166 0.00000000 ~~1004~~1013.~~58333780~~80172922 2-A-7 0.~~00000000~~01116992 0.00000000 4.~~58333333~~52754584 0.00000000 ~~993~~983.~~57008119~~39197835 2-A-8 0.~~00000000~~01128019 0.00000000 4.~~58333333~~57205314 0.00000000 1000.00000000 2-A-9 0.~~00000000~~01127826 0.00000000 4.~~58333043~~57205217 0.00000000 1000.00000000 2-A-10 0.~~00000000~~01127753 0.00000000 4.~~58333040~~57205286 0.00000000 1000.00000000 2-A-11 0.~~00000000~~01112000 0.00000000 4.~~58333300~~50712500 0.00000000 ~~990~~975.~~62001300~~77216200 2-A-12 0.~~00000000~~01112000 0.00000000 4.~~58334000~~50712000 0.00000000 ~~990~~975.~~62002000~~77216000 3-A-1 0.~~00000000~~00960474 0.00000000 3.~~95833316~~89303474 0.00000000 ~~993~~977.~~16905737~~91648158 4-A-1 0.~~00000000~~01122375 0.00000000 4.~~58333333~~54930083 0.00000000 ~~997~~972.~~50315917~~14288250 4-A-2 0.~~00000000~~01122667 0.00000000 4.~~58333333~~54930000 0.00000000 ~~997~~972.~~50316000~~14288000 5-A-1 0.~~00000000~~00969429 0.00000000 3.~~95833343~~92947600 0.00000000 ~~999~~986.~~19473086~~33054771 5-A-2 0.~~00000000~~00969447 0.00000000 3.~~95833330~~92947592 0.00000000 ~~999~~986.~~19473087~~33054757 5-A-3 0.~~00000000~~00969565 0.00000000 3.~~95833478~~92947391 0.00000000 ~~999~~986.~~19473043~~33054783 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~985.~~43809446~~40919734 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~993.~~82504247~~27827517 15-AX 0.~~00000000~~01016683 0.00000000 4.~~16666609~~12097460 0.00000000 ~~995~~984.~~78960781~~42204305 30-AX 0.~~00000000~~01117436 0.00000000 4.~~58333428~~52911357 0.00000000 ~~991~~955.~~90793788~~89526561 B-1 0.~~00000000~~01052205 0.00000000 4.~~29522046~~26488360 0.00000000 ~~998~~992.~~09792063~~44961023 B-2 0.~~00000000~~01052249 0.00000000 4.~~29522035~~26488414 0.00000000 ~~998~~992.~~09791913~~44960927 B-3 0.~~00000000~~01052163 0.00000000 4.~~29522265~~26488550 0.00000000 ~~998~~992.~~09791985~~44961196 B-4 0.~~00000000~~01051962 0.00000000 4.~~29521739~~26488865 0.00000000 ~~998~~992.~~09792153~~44960764 B-5 0.~~00000000~~01052464 0.00000000 4.~~29521463~~26488076 0.00000000 ~~998~~992.~~09791733~~44961844 B-6 0.~~00000000~~01051737 0.00000000 4.~~29521714~~26488835 0.00000000 ~~998~~992.~~09791321~~44960957 (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 7,~~647~~587,~~972~~358.9392 7,~~620~~524,~~597~~279.7673 9998.~~64205979~~38266687% 30-PO-2 0.00000% 0.00 0.00 6,~~431~~403,~~337~~053.8261 6,~~424~~388,~~681~~390.8937 99.~~89650785~~33221592% 15-PO-3 0.00000% 0.00 0.00 8281,~~750~~469.4490 8280,~~202~~897.1930 9997.~~33746576~~76056780% 30-PO-4 0.00000% 0.00 0.00 ~~779~~776,~~952~~301.6252 ~~778~~774,~~135~~427.5976 99.~~76703328~~29164159% 15-PO-5 0.00000% 0.00 0.00 4,~~153~~133,~~758~~845.5215 4,~~151~~105,~~235~~900.0273 9998.~~93924779~~84784371% 15-AX-1 5.00000% 2,~~072~~053,~~027~~135.3989 2,~~061~~036,~~690~~461.0734 0.00 0.00 9998.~~50110119~~28351449% 15-AX-3 5.00000% ~~753~~744,~~246~~257.5077 ~~748~~736,~~746~~575.4675 0.00 0.00 9997.~~40258070~~78681348% 15-AX-5 5.00000% 1,~~647~~636,~~112~~860.3320 1,~~643~~629,~~119~~678.1948 0.00 0.00 9998.~~75756723~~94155063% 30-AX-2 5.50000% 2,~~301~~279,~~803~~297.4558 2,~~281~~215,~~957~~681.5373 0.00 0.00 9996.~~13780996~~25851113% 30-AX-4 5.50000% ~~229~~228,~~886~~614.2130 ~~229~~204,~~245~~348.5443 0.00 0.00 9988.~~72130995~~89112139%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 68,~~455~~835,~~122~~654.9652 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 46197,~~441~~540.1797 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 69,~~501~~033,~~564~~195.1349 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~132~~131,~~835~~525.6597 Payment of Interest and Principal 68,~~368~~901,~~728~~669.4852 Total Withdrawals (Pool Distribution Amount) 69,~~501~~033,~~564~~195.1349 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 06,425.0004 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 06,425.0004

SERVICING FEES Gross Servicing Fee ~~129~~128,~~656~~371.6264 Master Servicing Fee 3,~~179~~154.0333 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~132~~131,~~835~~525.6597

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 1756 0 0 0 1756 826,~~178~~496,~~298~~134.1851 0.00 0.00 0.00 826,~~178~~496,~~298~~134.1851 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0332,161.00 0.00 0.00 0.00 0332,161.00 120 Days 01 0 0 0 01 0600,000.00 0.00 0.00 0.00 0600,000.00 150 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 1758 0 0 0 1758 827,~~178~~428,~~298~~295.1851 0.00 0.00 0.00 827,~~178~~428,~~298~~295.1851 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 14.~~299694~~314330% 0.000000% 0.000000% 0.000000% 14.~~299694~~314330% 14.~~306621~~287587% 0.000000% 0.000000% 0.000000% 14.~~306621~~287587% 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~~077042% 0.000000% 0.000000% 0.000000% 0.~~000000~~077042% 0.~~000000~~053750% 0.000000% 0.000000% 0.000000% 0.~~000000~~053750% 120 Days 0.~~000000~~077042% 0.000000% 0.000000% 0.000000% 0.~~000000~~077042% 0.~~000000~~097092% 0.000000% 0.000000% 0.000000% 0.~~000000~~097092% 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 14.~~299694~~468413% 0.000000% 0.000000% 0.000000% 14.~~299694~~468413% 14.~~306621~~438429% 0.000000% 0.000000% 0.000000% 14.~~306621~~438429%

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 28 0 0 0 28 ~~922~~4,~~197~~006,601.1932 0.00 0.00 0.00 ~~922~~4,~~197~~006,601.1932 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 01 0 0 0 01 0600,000.00 0.00 0.00 0.00 0600,000.00 150 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 29 0 0 0 29 ~~922~~4,~~197~~606,601.1932 0.00 0.00 0.00 ~~922~~4,~~197~~606,601.1932 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~455581~~839080% 0.000000% 0.000000% 0.000000% 01.~~455581~~839080% 01.~~429757~~897684% 0.000000% 0.000000% 0.000000% 01.~~429757~~897684% 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~~229885% 0.000000% 0.000000% 0.000000% 0.~~000000~~229885% 0.~~000000~~284184% 0.000000% 0.000000% 0.000000% 0.~~000000~~284184% 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 02.~~455581~~068966% 0.000000% 0.000000% 0.000000% 02.~~455581~~068966% 02.~~429757~~181867% 0.000000% 0.000000% 0.000000% 02.~~429757~~181867% 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 1415 0 0 0 1415 6,~~967~~579,~~197~~393.3220 0.00 0.00 0.00 6,~~967~~579,~~197~~393.3220 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0332,161.00 0.00 0.00 0.00 0332,161.00 120 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 1416 0 0 0 1416 6,~~967~~911,~~197~~554.3220 0.00 0.00 0.00 6,~~967~~911,~~197~~554.3220 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.~~083700~~325942% 0.000000% 0.000000% 0.000000% 3.~~083700~~325942% 3.~~187262~~039335% 0.000000% 0.000000% 0.000000% 3.~~187262~~039335% 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~~221729% 0.000000% 0.000000% 0.000000% 0.~~000000~~221729% 0.~~000000~~153441% 0.000000% 0.000000% 0.000000% 0.~~000000~~153441% 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 3.~~083700~~547672% 0.000000% 0.000000% 0.000000% 3.~~083700~~547672% 3.~~187262~~192776% 0.000000% 0.000000% 0.000000% 3.~~187262~~192776% 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 01 0 0 0 01 0466,891.0041 0.00 0.00 0.00 0466,891.0041 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 01 0 0 0 01 0466,891.0041 0.00 0.00 0.00 0466,891.0041 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~818182% 0.000000% 0.000000% 0.000000% 01.~~000000~~818182% 01.~~000000~~776410% 0.000000% 0.000000% 0.000000% 01.~~000000~~776410% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~818182% 0.000000% 0.000000% 0.000000% 01.~~000000~~818182% 01.~~000000~~776410% 0.000000% 0.000000% 0.000000% 01.~~000000~~776410% 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 132 0 0 0 132 ~~288~~15,~~903~~443,248.6758 0.00 0.00 0.00 ~~288~~15,~~903~~443,248.6758 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 132 0 0 0 132 ~~288~~15,~~903~~443,248.6758 0.00 0.00 0.00 ~~288~~15,~~903~~443,248.6758 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 010.~~326797~~526316% 0.000000% 0.000000% 0.000000% 010.~~326797~~526316% 010.~~197189~~642859% 0.000000% 0.000000% 0.000000% 010.~~197189~~642859% 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 010.~~326797~~526316% 0.000000% 0.000000% 0.000000% 010.~~326797~~526316% 010.~~197189~~642859% 0.000000% 0.000000% 0.000000% 010.~~197189~~642859%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 46197,~~441~~540.1797

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01590307% 100,000.00 0.~~01599802~~01622444% Fraud 6,288,093.00 0.99999999% 6,288,093.00 1.~~00597024~~02020814% Special Hazard 6,288,093.00 0.99999999% 6,288,093.00 1.~~00597024~~02020814% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~285600~~284935% Weighted Average Pass-Through Rate 5.~~032101~~031453% Weighted Average Maturity(Stepdown Calculation ) ~~241~~239 Beginning Scheduled Collateral Loan Count 1,~~312~~307 Number Of Loans Paid In Full 49 Ending Scheduled Collateral Loan Count 1,~~308~~298 Beginning Scheduled Collateral Balance ~~628~~622,~~809~~651,~~307~~325.3371 Ending Scheduled Collateral Balance ~~625~~616,~~077~~353,~~438~~932.7700 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~625~~617,~~911~~973,~~979~~122.4318 Monthly P &I Constant 34,~~915~~554,~~620~~812.1244 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 68,~~218~~609,~~724~~000.6446 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~625~~616,~~077~~353,~~438~~932.7700 Scheduled Principal 1,~~145~~812,~~924~~585.5390 Unscheduled Principal 24,~~585~~484,~~944~~807.1781

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.~~781471~~765316% Group 2 Senior % 98.~~093881~~079286% Group 3 Senior % 98.~~867369~~865678% Group 4 Senior % 97.~~451616~~450626% Group 5 Senior % 98.~~549385~~549116% Group 1 Junior % 2.~~218529~~234684% Group 2 Junior % 1.~~906119~~920714% Group 3 Junior % 1.~~132631~~134322% Group 4 Junior % 2.~~548384~~549374% Group 5 Junior % 1.~~450615~~450884%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description ~~Fixed~~d 15 Year Ratio Strip ~~Fixed~~d 30 Year Ratio Strip ~~Fixed~~d 10 Year Ratio Strip Weighted Average Coupon Rate 5.~~114048~~113314 5.~~665129~~664135 5.~~168787~~169213 Weighted Average Net Rate 4.~~876599~~875832 5.~~407431~~406594 4.~~924772~~925221 Weighted Average Maturity ~~177~~175 ~~357~~355 ~~117~~115 Beginning Loan Count ~~441~~439 ~~456~~453 53 Loans Paid In Full 24 2 0 Ending Loan Count ~~439~~435 ~~454~~451 53 Beginning Scheduled Balance ~~216~~213,~~231~~261,~~560~~318.0091 ~~219~~217,~~811~~737,~~619~~576.0042 19,~~300~~029,~~416~~064.0065 Ending scheduled Balance ~~214~~210,~~171~~437,~~821~~319.0104 ~~218~~216,~~455~~279,~~346~~825.4115 1918,~~168~~874,~~713~~803.8120 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~566~~729,~~169~~662.4745 1,~~240~~265,~~495~~242.3929 ~~204~~208,~~262~~935.6120 Scheduled Principal ~~644~~820,~~653~~935.9870 ~~202~~237,~~777~~496.7539 ~~121~~126,~~129~~964.4912 Unscheduled Principal 12,~~415~~003,~~084~~064.9217 1,~~153~~220,~~495~~254.0288 1027,~~572~~297.4133 Scheduled Interest ~~921~~908,~~515~~726.4975 1,~~037~~027,~~717~~745.6490 8381,~~133~~971.1208 Servicing Fees 42,~~786~~204.7283 4746,~~204~~730.2031 3,~~924~~869.6612 Master Servicing Fees ~~996~~992.9638 1,~~970~~952.5228 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 ~~877~~865,~~731~~529.8154 ~~988~~979,~~542~~063.9231 7978,~~208~~101.4696 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~871066~~870248 5.~~396673~~395835 4.~~924773~~925223

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description ~~Fixed~~d 20 Year Ratio Strip ~~Fixed~~d 15 Year Ratio Strip ~~Mixed~~xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~618661~~618584 4.~~923530~~923437 5.~~285600~~284935 Weighted Average Net Rate 5.~~387728~~387654 4.~~673280~~673188 5.~~038168~~037532 Weighted Average Maturity ~~238~~236 ~~177~~175 ~~241~~239 Beginning Loan Count 56 306 1,~~312~~307 Loans Paid In Full 01 02 49 Ending Loan Count 5655 ~~306~~304 1,~~308~~298 Beginning Scheduled Balance 26,~~946~~813,~~784~~178.0042 ~~146~~145,~~518~~810,~~929~~187.0031 ~~628~~622,~~809~~651,~~308~~325.0071 Ending scheduled Balance 26,~~879~~226,~~774~~309.5766 ~~146~~144,~~401~~535,~~782~~674.9795 ~~625~~616,~~077~~353,~~438~~932.7700 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 187,745.6566 ~~716~~1,~~947~~163,226.0084 34,~~915~~554,~~620~~812.1244 Scheduled Principal 6162,~~574~~202.9424 ~~115~~564,~~788~~987.3745 1,~~145~~812,~~924~~585.5390 Unscheduled Principal 5524,~~434~~666.4052 1709,~~357~~524.4291 24,~~585~~484,~~944~~807.1781 Scheduled Interest ~~126~~125,~~170~~543.7142 ~~601~~598,~~158~~239.6339 2,~~769~~742,~~695~~226.5954 Servicing Fees 5,~~185~~159.7598 30,~~555~~407.2940 ~~129~~128,~~656~~371.6264 Master Servicing Fees 0.00 ~~211~~209.5567 3,~~179~~154.0333 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 120,~~984~~383.9644 ~~570~~567,~~391~~622.7932 2,~~636~~610,~~859~~700.9457 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~387729~~387655 4.~~671548~~671462 5.~~032101~~031453

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