8-K 1 mst03009_sep.txt SEPTEMBER 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): September 27, 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 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, 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 September 27, 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 September 27, 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: 9/30/2004 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 September 27, 2004 distribution. EX-99.1

~~MASTR~~Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 78/31/042004 Distribution Date: 89/2527/042004 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% ~~171~~170,~~962~~676,~~793~~155.5652 ~~715~~711,~~906~~150.5270 1,~~286~~401,~~638~~363.0418 A-R 55265KS26 SEN 5.00000% 0.00 0.00 0.00 2-A-1 55265KP45 SEN 5.50000% 5251,~~035~~027,~~123~~005.6005 ~~238~~233,~~292~~873.9079 1551,~~008,118~~457.5528 2-A-2 55265KP52 SEN 5.50000% 7,475,000.00 34,~~231~~260.4842 0.00 2-A-3 55265KP60 SEN 5.50000% 5,230,000.00 23,~~950~~970.5984 0.00 2-A-4 55265KP78 SEN 5.50000% 8,~~502~~314,~~722~~052.2731 38,~~937~~106.9008 ~~188~~104,~~669~~844.9687 2-A-5 55265KP86 SEN 5.50000% 2,224,000.00 10,~~184~~193.7233 0.00 2-A-6 55265KP94 SEN 5.50000% ~~780~~784,~~900~~476.4454 3,~~576~~595.1052 (3,~~576~~595.1052) 2-A-7 55265KQ28 SEN 5.50000% 9089,~~368~~086,~~854~~170.2414 ~~413~~408,~~840~~311.7864 1701,~~282,684~~649.1012 2-A-8 55265KQ36 LOCK 5.50000% 10,350,000.00 47,~~397~~437.4450 0.00 2-A-9 55265KQ44 LOCK 5.50000% 1,150,000.00 5,~~266~~270.3883 0.00 2-A-10 55265KQ51 SEN 5.50000% 1,135,000.00 5,~~197~~202.6908 0.00 2-A-11 55265KQ69 SEN 5.50000% 8,~~529~~342,~~026~~844.4050 3938,~~058~~238.3604 ~~186~~101,~~181~~844.8953 2-A-12 55265KQ77 SEN 5.50000% ~~426~~417,~~451~~142.3223 1,~~952~~911.9290 95,~~309~~092.0923 3-A-1 55265KQ85 SEN 4.75000% 17,~~306~~157,~~118~~510.49 6867,~~445~~915.5315 ~~148~~160,~~608~~095.0063 4-A-1 55265KQ93 SEN 5.50000% 2221,~~264~~402,~~589~~474.3679 ~~101~~98,~~959~~094.8568 ~~862~~59,~~114~~465.5749 4-A-2 55265KR27 SEN 5.50000% 1,~~391~~337,~~536~~654.8367 6,~~372~~130.4992 533,~~882~~716.1659 5-A-1 55265KR35 SEN 4.75000% 3130,~~184~~900,~~815~~510.6654 ~~123~~122,~~335~~314.6553 ~~284~~241,~~305~~484.1340 5-A-2 55265KR43 SEN 4.75000% 9190,~~772~~935,~~457~~788.5315 ~~362~~359,~~959~~954.1819 ~~836~~710,~~669~~654.3809 5-A-3 55265KR50 SEN 4.75000% 2,~~049~~030,~~287~~604.8998 8,~~104~~037.9181 1815,~~682~~868.9197 15-PO 55265KR68 PO 0.00000% 10,~~902~~829,~~060~~048.7797 0.00 7372,~~011~~767.80 30-PO 55265KR76 PO 0.00000% 6,~~903~~858,~~900~~080.17 0.00 4539,~~819~~943.9990 15-AX 55265KR84 IO 5.00000% 0.00 14,~~777~~707.3550 0.00 30-AX 55265KR92 IO 5.50000% 0.00 98,~~111~~672.0194 0.00 B-1 55265KS34 SUB 5.~~15800~~15843% 5,~~512~~495,~~229~~457.5447 23,~~673~~623.4026 16,~~772~~876.07 B-2 55265KS42 SUB' 5.~~15800~~15843% 2,~~139~~133,~~756~~245.1249 9,~~189~~170.6216 6,~~510~~551.6401 B-3 55265KS59 SUB 5.~~15800~~15843% 1,~~528~~523,~~258~~608.3532 6,~~563~~549.4252 4,~~650~~678.0387 B-4 55265KS67 SUB 5.~~15800~~15843% ~~916~~913,~~760~~971.5715 3,~~937~~928.2288 2,~~789~~806.4373 B-5 55265KS75 SUB 5.~~15800~~15843% ~~611~~609,~~497~~637.7717 2,~~626~~620.2064 1,~~860~~872.6114 B-6 55265KS83 SUB 5.~~15800~~15843% ~~611~~610,~~920~~058.6778 2,~~628~~622.0245 1,~~861~~873.8944 Totals ~~555~~548,~~265~~949,~~061~~497.5543 2,~~321~~295,~~477~~865.6330 64,~~315~~201,~~564~~310.1482

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~170~~169,~~676~~274,~~155~~792.5234 2,~~002~~112,~~544~~513.5688 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 5150,~~027~~475,~~005~~547.0577 1785,~~246,411~~331.4507 0.00 2-A-2 0.00 7,475,000.00 34,~~231~~260.4842 0.00 2-A-3 0.00 5,230,000.00 23,~~950~~970.5984 0.00 2-A-4 0.00 8,~~314~~209,~~052~~207.3144 ~~227~~142,~~607~~950.8695 0.00 2-A-5 0.00 2,224,000.00 10,~~184~~193.7233 0.00 2-A-6 0.00 ~~784~~788,~~476~~072.5406 0.00 0.00 2-A-7 0.00 8988,~~086~~384,~~170~~521.1402 1,~~696~~109,~~524~~960.8876 0.00 2-A-8 0.00 10,350,000.00 47,~~397~~437.4450 0.00 2-A-9 0.00 1,150,000.00 5,~~266~~270.3883 0.00 2-A-10 0.00 1,135,000.00 5,~~197~~202.6908 0.00 2-A-11 0.00 8,~~342~~240,~~844~~999.5097 ~~225~~140,~~240~~082.2557 0.00 2-A-12 0.00 ~~417~~412,~~142~~050.2300 117,~~262~~004.0113 0.00 3-A-1 0.00 1716,~~157~~997,~~510~~414.4987 ~~217~~228,~~053~~010.5378 0.00 4-A-1 0.00 21,~~402~~343,~~474~~009.7930 ~~964~~157,~~074~~560.4217 0.00 4-A-2 0.00 1,~~337~~333,~~654~~938.6708 609,~~254~~847.6551 0.00 5-A-1 0.00 30,~~900~~659,~~510~~026.5413 ~~407~~363,~~640~~798.7893 0.00 5-A-2 0.00 90,~~935~~225,~~788~~134.1505 1,~~199~~070,~~628~~608.5628 0.00 5-A-3 0.00 2,~~030~~014,~~604~~736.9800 2623,~~787~~906.8278 0.00 15-PO 0.00 10,~~829~~756,~~048~~281.9717 7372,~~011~~767.80 0.00 30-PO 0.00 6,~~858~~818,~~080~~136.1728 4539,~~819~~943.9990 0.00 15-AX 0.00 0.00 14,~~777~~707.3550 0.00 30-AX 0.00 0.00 98,~~111~~672.0194 0.00 B-1 0.00 5,~~495~~478,~~457~~581.4741 40,~~445~~499.4733 0.00 B-2 0.00 2,~~133~~126,~~245~~694.4948 15,~~700~~721.2617 0.00 B-3 0.00 1,~~523~~518,~~608~~929.3245 11,~~213~~228.4539 0.00 B-4 0.00 ~~913~~911,~~971~~164.1542 6,~~726~~735.6561 0.00 B-5 0.00 ~~609~~607,~~637~~765.1703 4,~~486~~492.8178 0.00 B-6 0.00 ~~610~~608,~~058~~185.7834 4,~~489~~495.9189 0.00 Totals 0.00 ~~548~~544,~~949~~748,~~497~~186.4361 86,~~637~~497,~~041~~176.7712 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 ~~171~~170,~~962~~676,~~793~~155.5652 ~~710~~712,~~160~~208.8565 ~~576~~689,~~477~~154.1953 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 5251,~~035~~027,~~123~~005.6005 81,~~753~~180.7327 ~~926~~470,~~364~~277.8201 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 8,~~502~~314,~~722~~052.2731 15,~~300~~434.26 ~~173~~89,~~369~~410.7061 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 ~~780~~784,~~900~~476.4454 0.00 0.00 (3,~~576~~595.1052) 0.00 2-A-7 100,503,000.00 9089,~~368~~086,~~854~~170.2414 ~~104~~103,~~019~~290.7208 1598,~~178,664~~359.3803 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 8,~~529~~342,~~026~~844.4050 1514,~~098~~992.4958 ~~171~~86,~~083~~851.4195 0.00 0.00 2-A-12 500,000.00 ~~426~~417,~~451~~142.3223 ~~754~~749.9263 84,~~554~~342.1760 0.00 0.00 3-A-1 19,000,000.00 17,~~306~~157,~~118~~510.49 ~~128~~129,~~554~~193.9280 2030,~~053~~901.0783 0.00 0.00 4-A-1 24,000,000.00 2221,~~264~~402,~~589~~474.3679 5453,~~837~~134.2041 ~~807~~6,~~277~~331.3808 0.00 0.00 4-A-2 1,500,000.00 1,~~391~~337,~~536~~654.8367 3,~~427~~320.3290 ~~50,454~~395.8469 0.00 0.00 5-A-1 35,000,000.00 3130,~~184~~900,~~815~~510.6654 130,~~238~~400.9383 ~~154~~111,~~066~~083.2057 0.00 0.00 5-A-2 103,000,000.00 9190,~~772~~935,~~457~~788.5315 383,~~274~~751.5802 ~~453~~326,~~394~~903.8108 0.00 0.00 5-A-3 2,300,000.00 2,~~049~~030,~~287~~604.8998 8,~~558~~569.5620 107,~~124~~299.3578 0.00 0.00 15-PO 11,884,481.89 10,~~902~~829,~~060~~048.7797 46,~~019~~176.8079 26,~~992~~591.0002 0.00 0.00 30-PO 7,211,290.44 6,~~903~~858,~~900~~080.17 9,~~217~~196.0416 3630,~~602~~747.9673 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,~~512~~495,~~229~~457.5447 16,~~772~~876.07 0.00 0.00 0.00 B-2 2,201,000.00 2,~~139~~133,~~756~~245.1249 6,~~510~~551.6401 0.00 0.00 0.00 B-3 1,572,000.00 1,~~528~~523,~~258~~608.3532 4,~~650~~678.0387 0.00 0.00 0.00 B-4 943,000.00 ~~916~~913,~~760~~971.5715 2,~~789~~806.4373 0.00 0.00 0.00 B-5 629,000.00 ~~611~~609,~~497~~637.7717 1,~~860~~872.6114 0.00 0.00 0.00 B-6 629,435.00 ~~611~~610,~~920~~058.6778 1,~~861~~873.8944 0.00 0.00 0.00 Totals 628,809,307.33 ~~555~~548,~~265~~949,~~061~~497.5543 1,~~725~~726,~~660~~256.9984 42,~~593~~478,~~479~~649.2851 (3,~~576~~595.1052) 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,~~286~~401,~~638~~363.0418 ~~170~~169,~~676~~274,~~155~~792.5234 0.~~83682831~~82995740 1,~~286~~401,~~638~~363.0418 A-R 0.00 0.00 0.00000000 0.00 2-A-1 1551,~~008,118~~457.5528 5150,~~027~~475,~~005~~547.0577 0.~~85045008~~84125913 1551,~~008,118~~457.5528 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 ~~188~~104,~~669~~844.9687 8,~~314~~209,~~052~~207.3144 0.~~83140523~~82092074 ~~188~~104,~~669~~844.9687 2-A-5 0.00 2,224,000.00 1.00000000 0.00 2-A-6 (3,~~576~~595.1052) ~~784~~788,~~476~~072.5406 1.~~05157713~~05639686 (3,~~576~~595.1052) 2-A-7 1701,~~282,684~~649.1012 8988,~~086~~384,~~170~~521.1402 0.~~88640309~~87942172 1701,~~282,684~~649.1012 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 ~~186~~101,~~181~~844.8953 8,~~342~~240,~~844~~999.5097 0.~~83428445~~82410000 ~~186~~101,~~181~~844.8953 2-A-12 95,~~309~~092.0923 ~~417~~412,~~142~~050.2300 0.~~83428446~~82410000 95,~~309~~092.0923 3-A-1 ~~148~~160,~~608~~095.0063 1716,~~157~~997,~~510~~414.4987 0.~~90302687~~89460078 ~~148~~160,~~608~~095.0063 4-A-1 ~~862~~59,~~114~~465.5749 21,~~402~~343,~~474~~009.7930 0.~~89176978~~88929205 ~~862~~59,~~114~~465.5749 4-A-2 533,~~882~~716.1659 1,~~337~~333,~~654~~938.6708 0.~~89176978~~88929205 533,~~882~~716.1659 5-A-1 ~~284~~241,~~305~~484.1340 30,~~900~~659,~~510~~026.5413 0.~~88287173~~87597218 ~~284~~241,~~305~~484.1340 5-A-2 ~~836~~710,~~669~~654.3809 90,~~935~~225,~~788~~134.1505 0.~~88287173~~87597218 ~~836~~710,~~669~~654.3809 5-A-3 1815,~~682~~868.9197 2,~~030~~014,~~604~~736.9800 0.~~88287173~~87597217 1815,~~682~~868.9197 15-PO 7372,~~011~~767.80 10,~~829~~756,~~048~~281.9717 0.~~91119235~~90506942 7372,~~011~~767.80 30-PO 4539,~~819~~943.9990 6,~~858~~818,~~080~~136.1728 0.~~95101982~~94548075 4539,~~819~~943.9990 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 16,~~772~~876.07 5,~~495~~478,~~457~~581.4741 0.~~96921649~~96624011 16,~~772~~876.07 B-2 6,~~510~~551.6401 2,~~133~~126,~~245~~694.4948 0.~~96921649~~96624011 6,~~510~~551.6401 B-3 4,~~650~~678.0387 1,~~523~~518,~~608~~929.3245 0.~~96921649~~96624011 4,~~650~~678.0387 B-4 2,~~789~~806.4373 ~~913~~911,~~971~~164.1542 0.~~96921649~~96624011 2,~~789~~806.4373 B-5 1,~~860~~872.6114 ~~609~~607,~~637~~765.1703 0.~~96921649~~96624011 1,~~860~~872.6114 B-6 1,~~861~~873.8944 ~~610~~608,~~058~~185.7834 0.~~96921649~~96624010 1,~~861~~873.8944 Totals 64,~~315~~201,~~564~~310.1482 ~~548~~544,~~949~~748,~~497~~186.4361 0.~~87299837~~86631699 64,~~315~~201,~~564~~310.1482

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 ~~843~~836.~~13672341~~82831356 3.~~48193164~~49197204 23.~~82647821~~37893727 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 60,000,000.00 ~~867~~850.~~25206000~~45008417 1.~~36256217~~35300450 157.~~43941367~~83795017 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 ~~850~~831.~~27222700~~40523100 1.~~53002600~~54342600 178.~~33697000~~94106100 0.00000000 2-A-5 2,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 746,000.00 ~~1046~~1051.~~78343164~~57713137 0.00000000 0.00000000 (4.~~79369973~~81973190) 2-A-7 100,503,000.00 ~~899~~886.~~16573873~~40309384 1.~~03499119~~02773131 115.~~72765370~~95364347 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 ~~852~~834.~~90264000~~28445000 1.~~50984900~~49925800 178.~~10834100~~68519500 0.00000000 2-A-12 500,000.00 ~~852~~834.~~90264000~~28446000 1.~~50984000~~49926000 178.~~10834000~~68520000 0.00000000 3-A-1 19,000,000.00 ~~910~~903.~~84834158~~02686789 6.~~76604842~~79967368 1.~~05542474~~62641211 0.00000000 4-A-1 24,000,000.00 ~~927~~891.~~69122333~~76978292 2.~~28488333~~21393375 330.~~63655750~~26379500 0.00000000 4-A-2 1,500,000.00 ~~927~~891.~~69122000~~76978000 2.~~28488000~~21393333 330.~~63656000~~26379333 0.00000000 5-A-1 35,000,000.00 ~~890~~882.~~99473314~~87172971 3.~~72111229~~72573800 43.~~40189143~~17381629 0.00000000 5-A-2 103,000,000.00 ~~890~~882.~~99473330~~87172961 3.~~72111243~~72573806 43.~~40189136~~17381631 0.00000000 5-A-3 2,300,000.00 ~~890~~882.~~99473478~~87173043 3.~~72111304~~72573913 43.~~40189130~~17381739 0.00000000 15-PO 11,884,481.89 ~~917~~911.~~33580571~~19234900 3.~~87225968~~88546934 2.~~27119703~~23745724 0.00000000 30-PO 7,211,290.44 ~~957~~951.~~37374988~~01982468 1.~~27814017~~27524471 54.~~07578502~~26383187 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 ~~972~~969.~~17452205~~21648501 2.~~95803704~~97637919 0.00000000 0.00000000 B-2 2,201,000.00 ~~972~~969.~~17452067~~21648796 2.~~95803726~~97637892 0.00000000 0.00000000 B-3 1,572,000.00 ~~972~~969.~~17452290~~21648855 2.~~95803435~~97638041 0.00000000 0.00000000 B-4 943,000.00 ~~972~~969.~~17451750~~21648993 2.~~95803818~~97638388 0.00000000 0.00000000 B-5 629,000.00 ~~972~~969.~~17451510~~21648649 2.~~95804452~~97637520 0.00000000 0.00000000 B-6 629,435.00 ~~972~~969.~~17452159~~21648780 2.~~95803379~~97638358 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 6.~~30840985~~87090931 ~~836~~829.~~82831356~~95740424 0.~~83682831~~82995740 6.~~30840985~~87090931 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 169.~~80197583~~19095467 ~~850~~841.~~45008417~~25912950 0.~~85045008~~84125913 169.~~80197583~~19095467 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 1810.~~86699600~~48448700 ~~831~~820.~~40523100~~92074400 0.~~83140523~~82092074 1810.~~86699600~~48448700 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 (4.~~79369973~~81973190) 1,~~051~~056.~~57713137~~39686327 1.~~05157713~~05639686 (4.~~79369973~~81973190) 2-A-7 0.00000000 126.~~76264490~~98137488 ~~886~~879.~~40309384~~42171895 0.~~88640309~~87942172 126.~~76264490~~98137488 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 1810.~~61818900~~18445300 ~~834~~824.~~28445000~~09999700 0.~~83428445~~82410000 1810.~~61818900~~18445300 2-A-12 0.00000000 1810.~~61818000~~18446000 ~~834~~824.~~28446000~~10000000 0.~~83428446~~82410000 1810.~~61818000~~18446000 3-A-1 0.00000000 78.~~82147368~~42608579 ~~903~~894.~~02686789~~60078263 0.~~90302687~~89460078 78.~~82147368~~42608579 4-A-1 0.00000000 352.~~92144042~~47772875 ~~891~~889.~~76978292~~29205417 0.~~89176978~~88929205 352.~~92144042~~47772875 4-A-2 0.00000000 352.~~92144000~~47772667 ~~891~~889.~~76978000~~29205333 0.~~89176978~~88929205 352.~~92144000~~47772667 5-A-1 0.00000000 86.~~12300371~~89955429 ~~882~~875.~~87172971~~97217514 0.~~88287173~~87597218 86.~~12300371~~89955429 5-A-2 0.00000000 86.~~12300369~~89955427 ~~882~~875.~~87172961~~97217524 0.~~88287173~~87597218 86.~~12300369~~89955427 5-A-3 0.00000000 86.~~12300435~~89955217 ~~882~~875.~~87173043~~97217391 0.~~88287173~~87597217 86.~~12300435~~89955217 15-PO 0.00000000 6.~~14345671~~12292573 ~~911~~905.~~19234900~~06942327 0.~~91119235~~90506942 6.~~14345671~~12292573 30-PO 0.00000000 65.~~35392381~~53907797 ~~951~~945.~~01982468~~48074810 0.~~95101982~~94548075 65.~~35392381~~53907797 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 2.~~95803704~~97637919 ~~969~~966.~~21648501~~24010758 0.~~96921649~~96624011 2.~~95803704~~97637919 B-2 0.00000000 2.~~95803726~~97637892 ~~969~~966.~~21648796~~24010904 0.~~96921649~~96624011 2.~~95803726~~97637892 B-3 0.00000000 2.~~95803435~~97638041 ~~969~~966.~~21648855~~24010814 0.~~96921649~~96624011 2.~~95803435~~97638041 B-4 0.00000000 2.~~95803818~~97638388 ~~969~~966.~~21648993~~24010604 0.~~96921649~~96624011 2.~~95803818~~97638388 B-5 0.00000000 2.~~95804452~~97637520 ~~969~~966.~~21648649~~24011129 0.~~96921649~~96624011 2.~~95804452~~97637520 B-6 0.00000000 2.~~95803379~~97638358 ~~969~~966.~~21648780~~24010422 0.~~96921649~~96624010 2.~~95803379~~97638358 (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% ~~171~~170,~~962~~676,~~793~~155.5652 ~~716~~711,~~511~~150.6470 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% 5251,~~035~~027,~~123~~005.6005 ~~238~~233,~~494~~873.3279 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 23,970.8384 0.00 0.00 2-A-4 10,000,000.00 5.50000% 8,~~502~~314,~~722~~052.2731 38,~~970~~106.8108 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% ~~780~~784,~~900~~476.4454 3,~~579~~595.1352 0.00 0.00 2-A-7 100,503,000.00 5.50000% 9089,~~368~~086,~~854~~170.2414 ~~414~~408,~~190~~311.5864 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% 8,~~529~~342,~~026~~844.4050 3938,~~091~~238.3704 0.00 0.00 2-A-12 500,000.00 5.50000% ~~426~~417,~~451~~142.3223 1,~~954~~911.5790 0.00 0.00 3-A-1 19,000,000.00 4.75000% 17,~~306~~157,~~118~~510.49 6867,~~503~~915.3915 0.00 0.00 4-A-1 24,000,000.00 5.50000% 2221,~~264~~402,~~589~~474.3679 ~~102~~98,~~046~~094.0368 0.00 0.00 4-A-2 1,500,000.00 5.50000% 1,~~391~~337,~~536~~654.8367 6,~~377~~130.8892 0.00 0.00 5-A-1 35,000,000.00 4.75000% 3130,~~184~~900,~~815~~510.6654 ~~123~~122,~~439~~314.9053 0.00 0.00 5-A-2 103,000,000.00 4.75000% 9190,~~772~~935,~~457~~788.5315 ~~363~~359,~~265~~954.9819 0.00 0.00 5-A-3 2,300,000.00 4.75000% 2,~~049~~030,~~287~~604.8998 8,~~111~~037.7681 0.00 0.00 15-PO 11,884,481.89 0.00000% 10,~~902~~829,~~060~~048.7797 0.00 0.00 0.00 30-PO 7,211,290.44 0.00000% 6,~~903~~858,~~900~~080.17 0.00 0.00 0.00 15-AX 0.00 5.00000% 3,~~549~~529,~~562~~800.2916 14,~~789~~707.8450 0.00 0.00 30-AX 0.00 5.50000% 1,~~989~~892,~~536~~278.2742 98,~~118~~672.7194 0.00 0.00 B-1 5,670,000.00 5.~~15800~~15843% 5,~~512~~495,~~229~~457.5447 23,~~693~~623.4126 0.00 0.00 B-2 2,201,000.00 5.~~15800~~15843% 2,~~139~~133,~~756~~245.1249 9,~~197~~170.3916 0.00 0.00 B-3 1,572,000.00 5.~~15800~~15843% 1,~~528~~523,~~258~~608.3532 6,~~568~~549.9752 0.00 0.00 B-4 943,000.00 5.~~15800~~15843% ~~916~~913,~~760~~971.5715 3,~~940~~928.5488 0.00 0.00 B-5 629,000.00 5.~~15800~~15843% ~~611~~609,~~497~~637.7717 2,~~628~~620.4264 0.00 0.00 B-6 629,435.00 5.~~15800~~15843% ~~611~~610,~~920~~058.6778 2,~~630~~622.2445 0.00 0.00 Totals 628,809,307.33 2,~~323~~295,~~439~~865.8730 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 ~~605~~0.1200 0.00 ~~715~~711,~~906~~150.5270 0.00 ~~170~~169,~~676~~274,~~155~~792.5234 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~201~~0.4200 0.00 ~~238~~233,~~292~~873.9079 0.00 5150,~~027~~475,~~005~~547.0577 2-A-2 280.9300 0.00 34,~~231~~260.4842 0.00 7,475,000.00 2-A-3 200.2400 0.00 23,~~950~~970.5984 0.00 5,230,000.00 2-A-4 320.9100 0.00 38,~~937~~106.9008 0.00 8,~~314~~209,~~052~~207.3144 2-A-5 80.6100 0.00 10,~~184~~193.7233 0.00 2,224,000.00 2-A-6 30.0200 0.00 3,~~576~~595.1052 0.00 ~~784~~788,~~476~~072.5406 2-A-7 ~~349~~0.8000 0.00 ~~413~~408,~~840~~311.7864 0.00 8988,~~086~~384,~~170~~521.1402 2-A-8 400.0600 0.00 47,~~397~~437.4450 0.00 10,350,000.00 2-A-9 40.4500 0.00 5,~~266~~270.3883 0.00 1,150,000.00 2-A-10 40.3900 0.00 5,~~197~~202.6908 0.00 1,135,000.00 2-A-11 330.0100 0.00 3938,~~058~~238.3604 0.00 8,~~342~~240,~~844~~999.5097 2-A-12 10.6500 0.00 1,~~952~~911.9290 0.00 ~~417~~412,~~142~~050.2300 3-A-1 570.8500 0.00 6867,~~445~~915.5315 0.00 1716,~~157~~997,~~510~~414.4987 4-A-1 860.1800 0.00 ~~101~~98,~~959~~094.8568 0.00 21,~~402~~343,~~474~~009.7930 4-A-2 50.3900 0.00 6,~~372~~130.4992 0.00 1,~~337~~333,~~654~~938.6708 5-A-1 ~~104~~0.2500 0.00 ~~123~~122,~~335~~314.6553 0.00 30,~~900~~659,~~510~~026.5413 5-A-2 ~~306~~0.7900 0.00 ~~362~~359,~~959~~954.1819 0.00 90,~~935~~225,~~788~~134.1505 5-A-3 60.8500 0.00 8,~~104~~037.9181 0.00 2,~~030~~014,~~604~~736.9800 15-PO 0.00 0.00 0.00 0.00 10,~~829~~756,~~048~~281.9717 30-PO 0.00 0.00 0.00 0.00 6,~~858~~818,~~080~~136.1728 15-AX 120.4900 0.00 14,~~777~~707.3550 0.00 3,~~529~~489,~~800~~872.1657 30-AX 70.7000 0.00 98,~~111~~672.0194 0.00 1,~~892~~889,~~278~~854.4297 B-1 200.0100 0.00 23,~~673~~623.4026 0.00 5,~~495~~478,~~457~~581.4741 B-2 70.7700 0.00 9,~~189~~170.6216 0.00 2,~~133~~126,~~245~~694.4948 B-3 50.5500 0.00 6,~~563~~549.4252 0.00 1,~~523~~518,~~608~~929.3245 B-4 30.3300 0.00 3,~~937~~928.2288 0.00 ~~913~~911,~~971~~164.1542 B-5 20.2200 0.00 2,~~626~~620.2064 0.00 ~~609~~607,~~637~~765.1703 B-6 20.2200 0.00 2,~~628~~622.0245 0.00 ~~610~~608,~~058~~185.7834 Totals ~~1,962~~0.2100 0.00 2,~~321~~295,~~477~~865.6330 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% ~~843~~836.~~13672341~~82831356 3.~~51306968~~48678489 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% ~~867~~850.~~25206000~~45008417 3.~~97490533~~89789650 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~~58333461 0.00000000 0.00000000 2-A-4 10,000,000.00 5.50000% ~~850~~831.~~27222700~~40523100 3.~~89708100~~81060800 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% ~~1046~~1051.~~78343164~~57713137 4.~~79776139~~81973190 0.00000000 0.00000000 2-A-7 100,503,000.00 5.50000% ~~899~~886.~~16573873~~40309384 4.~~12117628~~06268111 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% ~~852~~834.~~90264000~~28445000 3.~~90913700~~82380400 0.00000000 0.00000000 2-A-12 500,000.00 5.50000% ~~852~~834.~~90264000~~28446000 3.~~90914000~~82380000 0.00000000 0.00000000 3-A-1 19,000,000.00 4.75000% ~~910~~903.~~84834158~~02686789 3.~~60544158~~57448158 0.00000000 0.00000000 4-A-1 24,000,000.00 5.50000% ~~927~~891.~~69122333~~76978292 4.~~25191792~~08727833 0.00000000 0.00000000 4-A-2 1,500,000.00 5.50000% ~~927~~891.~~69122000~~76978000 4.~~25192000~~08728000 0.00000000 0.00000000 5-A-1 35,000,000.00 4.75000% ~~890~~882.~~99473314~~87172971 3.~~52685429~~49470086 0.00000000 0.00000000 5-A-2 103,000,000.00 4.75000% ~~890~~882.~~99473330~~87172961 3.~~52685417~~49470087 0.00000000 0.00000000 5-A-3 2,300,000.00 4.75000% ~~890~~882.~~99473478~~87173043 3.~~52685217~~49470000 0.00000000 0.00000000 15-PO 11,884,481.89 0.00000% ~~917~~911.~~33580571~~19234900 0.00000000 0.00000000 0.00000000 30-PO 7,211,290.44 0.00000% ~~957~~951.~~37374988~~01982468 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~793~~789.~~66184301~~24314367 3.~~30692370~~28851295 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~785~~747.~~85314047~~43695876 3.~~60182772~~42575164 0.00000000 0.00000000 B-1 5,670,000.00 5.~~15800~~15843% ~~972~~969.~~17452205~~21648501 4.~~17873192~~16635979 0.00000000 0.00000000 B-2 2,201,000.00 5.~~15800~~15843% ~~972~~969.~~17452067~~21648796 4.~~17873239~~16636075 0.00000000 0.00000000 B-3 1,572,000.00 5.~~15800~~15843% ~~972~~969.~~17452290~~21648855 4.~~17873410~~16636132 0.00000000 0.00000000 B-4 943,000.00 5.~~15800~~15843% ~~972~~969.~~17451750~~21648993 4.~~17872747~~16636267 0.00000000 0.00000000 B-5 629,000.00 5.~~15800~~15843% ~~972~~969.~~17451510~~21648649 4.~~17872814~~16635930 0.00000000 0.00000000 B-6 629,435.00 5.~~15800~~15843% ~~972~~969.~~17452159~~21648780 4.~~17873172~~16635554 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.~~00296691~~00000000 0.00000000 3.~~51010277~~48678489 0.00000000 ~~836~~829.~~82831356~~95740424 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00335700~~00000000 0.00000000 3.~~97154833~~89789650 0.00000000 ~~850~~841.~~45008417~~25912950 2-A-2 0.~~00387023~~00000000 0.00000000 4.~~57946221~~58333378 0.00000000 1000.00000000 2-A-3 0.~~00386998~~00000000 0.00000000 4.~~57946272~~58333461 0.00000000 1000.00000000 2-A-4 0.~~00329100~~00000000 0.00000000 3.~~89379000~~81060800 0.00000000 ~~831~~820.~~40523100~~92074400 2-A-5 0.~~00387140~~00000000 0.00000000 4.~~57946043~~58333183 0.00000000 1000.00000000 2-A-6 0.~~00404826~~00000000 0.00000000 4.~~79369973~~81973190 0.00000000 ~~1051~~1056.~~57713137~~39686327 2-A-7 0.~~00348049~~00000000 0.00000000 4.~~11769579~~06268111 0.00000000 ~~886~~879.~~40309384~~42171895 2-A-8 0.~~00387053~~00000000 0.00000000 4.~~57946280~~58333333 0.00000000 1000.00000000 2-A-9 0.~~00386957~~00000000 0.00000000 4.~~57946087~~58333043 0.00000000 1000.00000000 2-A-10 0.~~00386784~~00000000 0.00000000 4.~~57946256~~58333040 0.00000000 1000.00000000 2-A-11 0.~~00330100~~00000000 0.00000000 3.~~90583600~~82380400 0.00000000 ~~834~~824.~~28445000~~09999700 2-A-12 0.~~00330000~~00000000 0.00000000 3.~~90584000~~82380000 0.00000000 ~~834~~824.~~28446000~~10000000 3-A-1 0.~~00304474~~00000000 0.00000000 3.~~60239632~~57448158 0.00000000 ~~903~~894.~~02686789~~60078263 4-A-1 0.~~00359083~~00000000 0.00000000 4.~~24832708~~08727833 0.00000000 ~~891~~889.~~76978292~~29205417 4-A-2 0.~~00359333~~00000000 0.00000000 4.~~24832667~~08728000 0.00000000 ~~891~~889.~~76978000~~29205333 5-A-1 0.~~00297857~~00000000 0.00000000 3.~~52387571~~49470086 0.00000000 ~~882~~875.~~87172971~~97217514 5-A-2 0.~~00297854~~00000000 0.00000000 3.~~52387553~~49470087 0.00000000 ~~882~~875.~~87172961~~97217524 5-A-3 0.~~00297826~~00000000 0.00000000 3.~~52387391~~49470000 0.00000000 ~~882~~875.~~87173043~~97217391 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~911~~905.~~19234900~~06942327 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~951~~945.~~01982468~~48074810 15-AX 0.~~00279269~~00000000 0.00000000 3.~~30413101~~28851295 0.00000000 ~~789~~780.~~24314367~~31556273 30-AX 0.~~00304145~~00000000 0.00000000 3.~~59878627~~42575164 0.00000000 ~~747~~746.~~43695876~~47971268 B-1 0.~~00352910~~00000000 0.00000000 4.~~17520282~~16635979 0.00000000 ~~969~~966.~~21648501~~24010758 B-2 0.~~00353021~~00000000 0.00000000 4.~~17520218~~16636075 0.00000000 ~~969~~966.~~21648796~~24010904 B-3 0.~~00353053~~00000000 0.00000000 4.~~17520356~~16636132 0.00000000 ~~969~~966.~~21648855~~24010814 B-4 0.~~00353128~~00000000 0.00000000 4.~~17520679~~16636267 0.00000000 ~~969~~966.~~21648993~~24010604 B-5 0.~~00352941~~00000000 0.00000000 4.~~17519873~~16635930 0.00000000 ~~969~~966.~~21648649~~24011129 B-6 0.~~00352697~~00000000 0.00000000 4.~~17520475~~16635554 0.00000000 ~~969~~966.~~21648780~~24010422 (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,~~959~~906,~~107~~597.3812 6,~~906~~874,~~597~~290.1260 9089.~~30624432~~88382494% 30-PO-2 0.00000% 0.00 0.00 6,~~158~~136,~~903~~631.3546 6,~~136~~098,~~631~~772.4677 9594.~~41765076~~82899112% 15-PO-3 0.00000% 0.00 0.00 7473,~~489~~904.6800 73,~~904~~218.0037 8988.~~30949491~~48094342% 30-PO-4 0.00000% 0.00 0.00 ~~744,996.82~~ 721,448.71 719,363.51 92.~~49904308~~23169351% 15-PO-5 0.00000% 0.00 0.00 3,~~868~~848,~~463~~547.7184 3,~~848~~808,~~547~~772.8419 9291.~~65218046~~69459832% 15-AX-1 5.00000% 1,~~610~~602,~~278~~453.8295 1,~~602~~575,~~453~~194.9514 0.00 0.00 7776.~~33748877~~02187826% 15-AX-3 5.00000% ~~681,796.13~~ 675,654.09 668,628.49 0.00 0.00 8988.~~69893521~~76622593% 15-AX-5 5.00000% 1,~~257~~251,~~487~~692.3411 1,~~251~~246,~~692~~049.1194 0.00 0.00 75.~~99312367~~65057448% 30-AX-2 5.50000% 1,~~788~~692,~~968~~314.9072 1,~~692~~690,~~314~~471.7215 0.00 0.00 73.~~52125222~~44115980% 30-AX-4 5.50000% ~~200~~199,~~567~~963.3770 199,~~963~~383.7082 0.00 0.00 86.~~98377341~~73152687%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 86,~~733~~596,~~400~~175.6280 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2117,~~220~~264.1881 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 86,~~754~~613,~~620~~440.8061 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~117~~116,~~579~~264.0349 Payment of Interest and Principal 86,~~637~~497,~~041~~176.7712 Total Withdrawals (Pool Distribution Amount) 86,~~754~~613,~~620~~440.8061 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,962~~0.2100 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,962~~0.2100

SERVICING FEES Gross Servicing Fee ~~114~~113,~~607~~303.4210 Master Servicing Fee 2,~~971~~961.6139 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~117~~116,~~579~~264.0349

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 5 0 0 0 5 2,~~345~~227,~~743~~182.4687 0.00 0.00 0.00 2,~~345~~227,~~743~~182.4687 60 Days 10 0 0 0 10 ~~644,216~~0.2300 0.00 0.00 0.00 ~~644,216~~0.2300 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 332,161.00 0.00 332,161.00 Totals 65 0 1 0 76 2,~~989~~227,~~959~~182.6987 0.00 332,161.00 0.00 32,~~322~~559,~~120~~343.6987 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.~~420875~~423012% 0.000000% 0.000000% 0.000000% 0.~~420875~~423012% 0.~~426333~~407870% 0.000000% 0.000000% 0.000000% 0.~~426333~~407870% 60 Days 0.~~084175~~000000% 0.000000% 0.000000% 0.000000% 0.~~084175~~000000% 0.~~117085~~000000% 0.000000% 0.000000% 0.000000% 0.~~117085~~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.~~084175~~084602% 0.000000% 0.~~084175~~084602% 0.000000% 0.000000% 0.~~060369~~060830% 0.000000% 0.~~060369~~060830% Totals 0.~~505051~~423012% 0.000000% 0.~~084175~~084602% 0.000000% 0.~~589226~~507614% 0.~~543418~~407870% 0.000000% 0.~~060369~~060830% 0.000000% 0.~~603787~~468700%

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 12 0 0 0 12 ~~622~~958,~~955~~632.4882 0.00 0.00 0.00 ~~622~~958,~~955~~632.4882 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~622~~958,~~955~~632.4882 0.00 0.00 0.00 ~~622~~958,~~955~~632.4882 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~256410~~515464% 0.000000% 0.000000% 0.000000% 0.~~256410~~515464% 0.~~341224~~529275% 0.000000% 0.000000% 0.000000% 0.~~341224~~529275% 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.~~256410~~515464% 0.000000% 0.000000% 0.000000% 0.~~256410~~515464% 0.~~341224~~529275% 0.000000% 0.000000% 0.000000% 0.~~341224~~529275% 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,~~338~~268,~~847~~550.6305 0.00 0.00 0.00 1,~~338~~268,~~847~~550.6305 60 Days 10 0 0 0 10 ~~644,216~~0.2300 0.00 0.00 0.00 ~~644,216~~0.2300 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 332,161.00 0.00 332,161.00 Totals 43 0 1 0 54 1,~~983~~268,~~063~~550.8605 0.00 332,161.00 0.00 21,~~315~~600,~~224~~711.8605 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~726392~~731707% 0.000000% 0.000000% 0.000000% 0.~~726392~~731707% 0.~~683515~~652628% 0.000000% 0.000000% 0.000000% 0.~~683515~~652628% 60 Days 0.~~242131~~000000% 0.000000% 0.000000% 0.000000% 0.~~242131~~000000% 0.~~328888~~000000% 0.000000% 0.000000% 0.000000% 0.~~328888~~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.~~242131~~243902% 0.000000% 0.~~242131~~243902% 0.000000% 0.000000% 0.~~169576~~170886% 0.000000% 0.~~169576~~170886% Totals 0.~~968523~~731707% 0.000000% 0.~~242131~~243902% 0.000000% 10.~~210654~~975610% 10.~~012404~~652628% 0.000000% 0.~~169576~~170886% 0.000000% 10.~~181980~~823514% 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 10 0 0 0 10 ~~383,940~~0.3500 0.00 0.00 0.00 ~~383,940~~0.3500 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~383,940~~0.3500 0.00 0.00 0.00 ~~383,940~~0.3500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~353357~~000000% 0.000000% 0.000000% 0.000000% 0.~~353357~~000000% 0.~~295191~~000000% 0.000000% 0.000000% 0.000000% 0.~~295191~~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.~~353357~~000000% 0.000000% 0.000000% 0.000000% 0.~~353357~~000000% 0.~~295191~~000000% 0.000000% 0.000000% 0.000000% 0.~~295191~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2117,~~220~~264.1881

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01590307% 100,000.00 0.~~01821661~~01835711% Fraud 6,288,093.00 0.99999999% 6,288,093.00 1.~~14547750~~15431187% Special Hazard 6,288,093.00 0.99999999% 6,288,093.00 1.~~14547750~~15431187% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~275359~~272900% Weighted Average Pass-Through Rate 5.~~021256~~018746% Weighted Average Maturity(Stepdown Calculation ) ~~232~~231 Beginning Scheduled Collateral Loan Count 1,~~196~~188 Number Of Loans Paid In Full 86 Ending Scheduled Collateral Loan Count 1,~~188~~182 Beginning Scheduled Collateral Balance ~~555~~548,~~265~~949,~~061~~497.7156 Ending Scheduled Collateral Balance ~~548~~544,~~949~~748,~~497~~186.5674 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~550~~546,~~213~~051,~~972~~647.1565 Monthly P &I Constant 4,~~166~~137,~~389~~857.8937 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 86,~~318~~188,~~236~~579.8157 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~548~~544,~~949~~748,~~497~~186.5674 Scheduled Principal 1,725,~~370~~727.9853 Unscheduled Principal 42,~~590~~475,~~193~~583.1729

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.~~476238~~467930% Group 2 Senior % 97.~~907185~~880083% Group 3 Senior % 98.~~839516~~838176% Group 4 Senior % 97.~~320818~~222569% Group 5 Senior % 98.~~432505~~424812% Group 1 Junior % 2.~~523762~~532070% Group 2 Junior % 2.~~092815~~119917% Group 3 Junior % 1.~~160484~~161824% Group 4 Junior % 2.~~679182~~777431% Group 5 Junior % 1.~~567495~~575188%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description d 15 Year Ratio Strip d 30 Year Ratio Strip d 10 Year Ratio Strip Weighted Average Coupon Rate 5.~~098202~~098420 5.~~647469~~643854 5.~~168414~~168316 Weighted Average Net Rate 4.~~860005~~860143 5.~~390191~~386573 4.~~923749~~923647 Weighted Average Maturity ~~167~~166 ~~347~~346 ~~107~~106 Beginning Loan Count ~~391~~390 ~~417~~413 50 Loans Paid In Full 12 43 0 Ending Loan Count ~~390~~388 ~~413~~410 50 Beginning Scheduled Balance ~~183~~182,~~374~~016,~~197~~662.1202 ~~198~~195,~~389~~690,~~001~~711.6251 17,~~583~~433,~~800~~097.8883 Ending scheduled Balance ~~182~~180,~~016~~564,~~662~~490.0221 ~~195~~194,~~690~~186,~~711~~901.5122 17,~~433~~270,~~097~~797.8392 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 1,~~536~~533,~~721~~226.3302 1,~~162~~147,~~285~~530.7983 206,355.02 Scheduled Principal ~~757~~759,~~655~~894.7187 ~~228~~227,~~622~~155.6594 ~~130~~131,~~621~~271.3989 Unscheduled Principal ~~599~~692,~~879~~276.3994 21,~~469~~276,~~667~~654.4635 2031,~~081~~028.6602 Scheduled Interest ~~779~~773,~~065~~331.6215 ~~933~~920,~~663~~374.1489 75,~~733~~083.6313 Servicing Fees 36,~~399~~141.3491 4241,~~534~~956.2338 3,~~585~~554.1144 Master Servicing Fees ~~893~~887.9900 1,~~874~~872.8346 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 ~~741~~736,~~772~~302.2924 ~~889~~876,~~254~~546.0805 7271,~~148~~528.5269 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.~~854155~~854296 5.~~378851~~375090 4.~~923749~~923647

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description d 20 Year Ratio Strip d 15 Year Ratio Strip xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~610471~~610314 4.~~909707~~909391 5.~~275359~~272900 Weighted Average Net Rate 5.~~380476~~381044 4.~~659492~~659175 5.~~027678~~025220 Weighted Average Maturity ~~228~~227 ~~167~~166 ~~232~~231 Beginning Loan Count 5452 ~~284~~283 1,~~196~~188 Loans Paid In Full 20 1 86 Ending Loan Count 52 ~~283~~282 1,~~188~~182 Beginning Scheduled Balance 2524,~~052~~111,~~361~~212.5269 ~~130~~129,~~865~~697,~~700~~813.5751 ~~555~~548,~~265~~949,~~061~~497.7156 Ending scheduled Balance 24,~~111~~044,~~212~~332.6961 ~~129~~128,~~697~~681,~~813~~664.5178 ~~548~~544,~~949~~748,~~497~~186.5674 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant ~~178~~172,~~860~~611.3616 1,~~082~~078,~~167~~134.3934 4,~~166~~137,~~389~~857.8937 Scheduled Principal 6159,~~730~~884.7494 ~~546~~547,~~740~~519.4989 1,725,~~370~~727.9853 Unscheduled Principal ~~879~~6,~~418~~995.0914 ~~621~~468,~~146~~628.5784 42,~~590~~475,~~193~~583.1729 Scheduled Interest ~~117~~112,~~129~~726.6222 ~~535~~530,~~426~~614.9045 2,~~441~~412,~~018~~129.9184 Servicing Fees 4,~~801~~606.5963 27,~~287~~043.1574 ~~114~~113,~~607~~303.4210 Master Servicing Fees 0.00 ~~202~~201.7993 2,~~971~~961.6139 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 ~~112~~108,~~328~~119.0359 ~~507~~503,~~936~~368.9678 2,~~323~~295,~~439~~865.8835 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.~~380476~~381044 4.~~657633~~657307 5.~~021256~~018746

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