8-K 1 sac0306a.txt JUNE 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 25, 2003 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-6A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-92140-22 54-2102391 Pooling and Servicing Agreement) (Commission 54-2102392 (State or other File Number) 54-2102393 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 June 25, 2003 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-6A 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 2003-6A Trust, relating to the June 25, 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. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-6A Trust By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 7/2/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6A Trust, relating to the June 25, 2003 distribution.

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 45/3031/03 Distribution Date: 56/2725/03 SASC Series: 2003-6A 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-A1 86359AMP5 SEN 4.85000% 2725,~~024~~660,~~610~~690.3253 ~~109~~103,~~224~~711.4796 1920,~~363,919~~312.7926 1-A2 86359AMQ3 IO 4.85000% 0.00 1918,~~555~~740.2666 0.00 2-A1 86359AMR1 SEN 5.45000% 50,~~431~~401,~~119~~484.5642 ~~229~~228,~~041~~906.3374 29742,~~635~~556.1565 2-A2 86359AMS9 IO 5.45000% 0.00 11,~~123~~119.4459 0.00 3-A1 86359AMT7 SEN 4.34000% ~~320~~315,~~810~~076,~~302~~877.8062 1,~~160~~139,~~263~~528.9304 5,~~733~~353,~~425~~966.1822 3-A2 86359AMU4 SEN 4.25000% 9593,~~585~~877,~~937~~654.5241 ~~338~~332,~~533~~483.5336 1,~~708~~595,~~283~~222.1171 3-A3 86359AMV2 IO 4.25000% 0.00 ~~443~~434,~~730~~658.9375 0.00 4-A1 86359AMW0 SEN 4.61000% ~~149~~148,~~339~~160,~~227~~484.0907 ~~573~~569,~~711~~183.5319 12,~~178~~873,~~743~~690.0206 4-A2 86359AMX8 IO 4.61000% 0.00 ~~124~~123,~~162~~256.2909 0.00 B1 86359AMY6 SUB 5.~~61417~~61244% 24,~~583~~574,~~593~~002.0010 ~~115~~114,~~013~~933.6643 912,~~590~~087.9075 B2 86359AMZ3 SUB 5.~~61417~~61244% 5,~~267~~265,~~199~~144.1524 24,~~642~~625.4526 2,~~054~~589.9188 B3 86359ANA7 SUB 5.~~61417~~61244% 3,~~510~~509,~~800~~430.0436 16,~~425~~413.1872 1,~~369~~726.6826 B4 86359ANC3 SUB 5.~~61417~~61244% 1,~~755~~754,~~400~~715.0218 8,~~212~~206.5986 ~~684~~863.8413 B5 86359AND1 SUB 5.~~61417~~61244% 1,~~755~~754,~~400~~715.0218 8,~~212~~206.5986 ~~684~~863.8413 B6 86359ANE9 SUB 5.~~61417~~61244% 1,~~763~~762,~~264~~576.8594 8,~~249~~243.3963 ~~687~~867.9100 P SAC036AUP SEN 0.00000% 0.00 039,280.0022 0.00 R SAC036AUR SEN 5.~~71903~~71146% 0.00 0.00 0.00 Totals ~~681~~671,~~826~~797,~~854~~775.3705 3,~~190~~181,~~102~~498.5736 1011,~~029~~504,~~079~~745.3305

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 2524,~~660~~740,~~690~~378.5328 1,~~473~~024,~~144~~024.2622 0.00 1-A2 0.00 0.00 1918,~~555~~740.2666 0.00 2-A1 0.00 5049,~~401~~658,~~484~~927.4276 ~~258~~971,~~676~~463.4839 0.00 2-A2 0.00 0.00 11,~~123~~119.4459 0.00 3-A1 0.00 ~~315~~309,~~076~~722,~~877~~911.6240 6,~~893~~493,~~689~~494.1126 0.00 3-A2 0.00 9392,~~877~~282,~~654~~431.4170 21,~~046~~927,~~816~~706.6407 0.00 3-A3 0.00 0.00 ~~443~~434,~~730~~658.9375 0.00 4-A1 0.00 ~~148~~145,~~160~~286,~~484~~794.0700 13,~~752~~442,~~454~~873.5525 0.00 4-A2 0.00 0.00 ~~124~~123,~~162~~256.2909 0.00 B1 0.00 24,~~574~~561,~~002~~914.1035 ~~124~~127,~~604~~021.5618 0.00 B2 0.00 5,~~265~~262,~~144~~554.2435 2627,~~697~~215.3614 0.00 B3 0.00 3,~~509~~507,~~430~~704.3610 1718,~~794~~139.8698 0.00 B4 0.00 1,~~754~~753,~~715~~852.1805 89,~~897~~069.4399 0.00 B5 0.00 1,~~754~~753,~~715~~852.1805 89,~~897~~069.4399 0.00 B6 0.00 1,~~762~~761,~~576~~709.94 89,~~937~~110.3063 0.00 P 0.00 0.00 039,280.0022 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~671~~660,~~797~~293,~~775~~029.0598 1314,~~219~~686,~~181~~243.9041 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-A1 27,223,000.00 2725,~~024~~660,~~610~~690.3253 1720,~~373~~536.5222 1899,~~346,546~~776.2704 0.00 0.00 1-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 51,047,000.00 50,~~431~~401,~~119~~484.5642 1316,~~020~~419.0794 16726,~~615~~136.0871 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 335,625,000.00 ~~320~~315,~~810~~076,~~302~~877.8062 ~~124~~156,~~927~~276.6292 5,~~608~~197,~~497~~689.5630 0.00 0.00 3-A2 100,000,000.00 9593,~~585~~877,~~937~~654.5241 3746,~~222~~562.3895 1,~~671~~548,~~060~~659.7376 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 150,510,000.00 ~~149~~148,~~339~~160,~~227~~484.0907 5871,~~436~~211.3929 12,~~120~~802,~~306~~478.6377 0.00 0.00 4-A2 0.00 0.00 0.00 0.00 0.00 0.00 B1 24,606,000.00 24,~~583~~574,~~593~~002.0010 912,~~590~~087.9075 0.00 0.00 0.00 B2 5,272,000.00 5,~~267~~265,~~199~~144.1524 2,~~054~~589.9188 0.00 0.00 0.00 B3 3,514,000.00 3,~~510~~509,~~800~~430.0436 1,~~369~~726.6826 0.00 0.00 0.00 B4 1,757,000.00 1,~~755~~754,~~400~~715.0218 ~~684~~863.8413 0.00 0.00 0.00 B5 1,757,000.00 1,~~755~~754,~~400~~715.0218 ~~684~~863.8413 0.00 0.00 0.00 B6 1,764,872.00 1,~~763~~762,~~264~~576.8594 ~~687~~867.9100 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 703,075,972.00 ~~681~~671,~~826~~797,~~854~~775.3705 ~~266~~330,~~053~~004.0647 911,~~763~~174,~~026~~740.2758 0.00 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-A1 1920,~~363,919~~312.7926 2524,~~660~~740,~~690~~378.5328 0.~~94261068~~90880426 1920,~~363,919~~312.7926 1-A2 0.00 0.00 0.00000000 0.00 2-A1 29742,~~635~~556.1565 5049,~~401~~658,~~484~~927.4276 0.~~98735449~~97280796 29742,~~635~~556.1565 2-A2 0.00 0.00 0.00000000 0.00 3-A1 5,~~733~~353,~~425~~966.1822 ~~315~~309,~~076~~722,~~877~~911.6240 0.~~93877654~~92282432 5,~~733~~353,~~425~~966.1822 3-A2 1,~~708~~595,~~283~~222.1171 9392,~~877~~282,~~654~~431.4170 0.~~93877654~~92282432 1,~~708~~595,~~283~~222.1171 3-A3 0.00 0.00 0.00000000 0.00 4-A1 12,~~178~~873,~~743~~690.0206 ~~148~~145,~~160~~286,~~484~~794.0700 0.~~98438964~~96529662 12,~~178~~873,~~743~~690.0206 4-A2 0.00 0.00 0.00000000 0.00 B1 912,~~590~~087.9075 24,~~574~~561,~~002~~914.1035 0.~~99869959~~99820834 912,~~590~~087.9075 B2 2,~~054~~589.9188 5,~~265~~262,~~144~~554.2435 0.~~99869959~~99820834 2,~~054~~589.9188 B3 1,~~369~~726.6826 3,~~509~~507,~~430~~704.3610 0.~~99869959~~99820834 1,~~369~~726.6826 B4 ~~684~~863.8413 1,~~754~~753,~~715~~852.1805 0.~~99869959~~99820834 ~~684~~863.8413 B5 ~~684~~863.8413 1,~~754~~753,~~715~~852.1805 0.~~99869959~~99820834 ~~684~~863.8413 B6 ~~687~~867.9100 1,~~762~~761,~~576~~709.94 0.~~99869959~~99820833 ~~687~~867.9100 P 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1011,~~029~~504,~~079~~745.3305 ~~671~~660,~~797~~293,~~775~~029.0598 0.~~95551235~~93914891 1011,~~029~~504,~~079~~745.3305

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 27,223,000.00 ~~992~~942.~~71242405~~61067957 0.~~63819270~~75437020 4933.~~46355178~~05205304 0.00000000 1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 51,047,000.00 987.~~93503164~~35448547 0.~~25506043~~32166317 014.~~32548592~~22486552 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 335,625,000.00 ~~955~~938.~~85937520~~77654412 0.~~37222382~~46562956 1615.~~71060726~~48659754 0.00000000 3-A2 100,000,000.00 ~~955~~938.~~85937520~~77654410 0.~~37222380~~46562950 1615.~~71060730~~48659760 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 150,510,000.00 ~~992~~984.~~22129486~~38963571 0.~~38825586~~47313328 718.~~44340330~~61988419 0.00000000 4-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 24,606,000.00 ~~999~~998.~~08936845~~69958953 0.~~38977892~~49125213 0.00000000 0.00000000 B2 5,272,000.00 ~~999~~998.~~08936836~~69959029 0.~~38977807~~49125190 0.00000000 0.00000000 B3 3,514,000.00 ~~999~~998.~~08936824~~69959021 0.~~38977803~~49125213 0.00000000 0.00000000 B4 1,757,000.00 ~~999~~998.~~08936824~~69959021 0.~~38977803~~49125213 0.00000000 0.00000000 B5 1,757,000.00 ~~999~~998.~~08936824~~69959021 0.~~38977803~~49125213 0.00000000 0.00000000 B6 1,764,872.00 ~~999~~998.~~08936739~~69958841 0.~~38977898~~49125376 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 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-A1 0.00000000 5033.~~10174448~~80642325 ~~942~~908.~~61067957~~80425669 0.~~94261068~~90880426 5033.~~10174448~~80642325 1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 014.~~58054636~~54652869 ~~987~~972.~~35448547~~80795659 0.~~98735449~~97280796 014.~~58054636~~54652869 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 1715.~~08283108~~95222710 ~~938~~922.~~77654412~~82431702 0.~~93877654~~92282432 1715.~~08283108~~95222710 3-A2 0.00000000 1715.~~08283110~~95222710 ~~938~~922.~~77654410~~82431700 0.~~93877654~~92282432 1715.~~08283110~~95222710 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 719.~~83165916~~09301747 ~~984~~965.~~38963571~~29661816 0.~~98438964~~96529662 719.~~83165916~~09301747 4-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~38977892~~49125213 998.~~69958953~~20833740 0.~~99869959~~99820834 0.~~38977892~~49125213 B2 0.00000000 0.~~38977807~~49125190 998.~~69959029~~20833649 0.~~99869959~~99820834 0.~~38977807~~49125190 B3 0.00000000 0.~~38977803~~49125213 998.~~69959021~~20833808 0.~~99869959~~99820834 0.~~38977803~~49125213 B4 0.00000000 0.~~38977803~~49125213 998.~~69959021~~20833808 0.~~99869959~~99820834 0.~~38977803~~49125213 B5 0.00000000 0.~~38977803~~49125213 998.~~69959021~~20833808 0.~~99869959~~99820834 0.~~38977803~~49125213 B6 0.00000000 0.~~38977898~~49125376 998.~~69958841~~20833466 0.~~99869959~~99820833 0.~~38977898~~49125376 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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-A1 27,223,000.00 4.85000% 2725,~~024~~660,~~610~~690.3253 ~~109~~103,~~224~~711.4796 0.00 0.00 1-A2 0.00 4.85000% 4,~~838~~636,~~414~~863.4963 1918,~~555~~740.2666 0.00 0.00 2-A1 51,047,000.00 5.45000% 50,~~431~~401,~~119~~484.5642 ~~229~~228,~~041~~906.3374 0.00 0.00 2-A2 0.00 5.45000% 2,~~449~~448,~~197~~350.3767 11,~~123~~119.4459 0.00 0.00 3-A1 335,625,000.00 4.34000% ~~320~~315,~~810~~076,~~302~~877.8062 1,~~160~~139,~~263~~528.9304 0.00 0.00 3-A2 100,000,000.00 4.25000% 9593,~~585~~877,~~937~~654.5241 ~~338~~332,~~533~~483.5336 0.00 0.00 3-A3 0.00 4.25000% ~~125~~122,~~288~~727,~~734~~177.5449 ~~443~~434,~~730~~658.9375 0.00 0.00 4-A1 150,510,000.00 4.61000% ~~149~~148,~~339~~160,~~227~~484.0907 ~~573~~569,~~711~~183.5319 0.00 0.00 4-A2 0.00 4.61000% 32,~~319~~084,~~901~~015.6003 ~~124~~123,~~162~~256.2909 0.00 0.00 B1 24,606,000.00 5.~~61417~~61244% 24,~~583~~574,~~593~~002.0010 ~~115~~114,~~013~~933.6643 0.00 0.00 B2 5,272,000.00 5.~~61417~~61244% 5,~~267~~265,~~199~~144.1524 24,~~642~~625.4526 0.00 0.00 B3 3,514,000.00 5.~~61417~~61244% 3,~~510~~509,~~800~~430.0436 16,~~425~~413.1872 0.00 0.00 B4 1,757,000.00 5.~~61417~~61244% 1,~~755~~754,~~400~~715.0218 8,~~212~~206.5986 0.00 0.00 B5 1,757,000.00 5.~~61417~~61244% 1,~~755~~754,~~400~~715.0218 8,~~212~~206.5986 0.00 0.00 B6 1,764,872.00 5.~~61417~~61244% 1,~~763~~762,~~264~~576.8594 8,~~249~~243.3963 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 5.~~71903~~71146% 0.00 0.00 0.00 0.00 Totals 703,075,972.00 3,~~190~~142,~~102~~218.5714 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-A1 0.00 0.00 ~~109~~103,~~224~~711.4796 0.00 2524,~~660~~740,~~690~~378.5328 1-A2 0.00 0.00 1918,~~555~~740.2666 0.00 4,~~582~~424,~~691~~654.8948 2-A1 0.00 0.00 ~~229~~228,~~041~~906.3374 0.00 5049,~~401~~658,~~484~~927.4276 2-A2 0.00 0.00 11,~~123~~119.4459 0.00 2,~~447~~410,~~489~~984.00 3-A1 0.00 0.00 1,~~160~~139,~~263~~528.9304 0.00 ~~315~~309,~~076~~722,~~877~~911.6240 3-A2 0.00 0.00 ~~338~~332,~~533~~483.5336 0.00 9392,~~877~~282,~~654~~431.4170 3-A3 0.00 0.00 ~~443~~434,~~730~~658.9375 0.00 ~~122~~120,~~999~~651,~~269~~688.6374 4-A1 0.00 0.00 ~~573~~569,~~711~~183.5319 0.00 ~~148~~145,~~160~~286,~~484~~794.0700 4-A2 0.00 0.00 ~~124~~123,~~162~~256.2909 0.00 3231,~~085~~452,~~684~~003.5832 B1 0.00 0.00 ~~115~~114,~~013~~933.6643 0.00 24,~~574~~561,~~002~~914.1035 B2 0.00 0.00 24,~~642~~625.4526 0.00 5,~~265~~262,~~144~~554.2435 B3 0.00 0.00 16,~~425~~413.1872 0.00 3,~~509~~507,~~430~~704.3610 B4 0.00 0.00 8,~~212~~206.5986 0.00 1,~~754~~753,~~715~~852.1805 B5 0.00 0.00 8,~~212~~206.5986 0.00 1,~~754~~753,~~715~~852.1805 B6 0.00 0.00 8,~~249~~243.3963 0.00 1,~~762~~761,~~576~~709.94 P 0.00 0.00 039,280.0022 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~190~~181,~~102~~498.5736 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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-A1 27,223,000.00 4.85000% ~~992~~942.~~71242405~~61067957 43.~~01221283~~80971825 0.00000000 0.00000000 1-A2 0.00 4.85000% ~~989~~947.~~14678985~~94250969 3.~~99780190~~83126822 0.00000000 0.00000000 2-A1 51,047,000.00 5.45000% 987.~~93503164~~35448547 4.~~48687151~~48423492 0.00000000 0.00000000 2-A2 0.00 5.45000% 953.~~79412013~~46438865 4.~~33181572~~33031641 0.00000000 0.00000000 3-A1 335,625,000.00 4.34000% ~~955~~938.~~85937520~~77654412 3.~~45702474~~39524183 0.00000000 0.00000000 3-A2 100,000,000.00 4.25000% ~~955~~938.~~85937520~~77654410 3.~~38533530~~32483360 0.00000000 0.00000000 3-A3 0.00 4.25000% ~~950~~931.~~95947946~~51689375 3.~~36798145~~29912230 0.00000000 0.00000000 4-A1 150,510,000.00 4.61000% ~~992~~984.~~22129486~~38963571 3.~~81178347~~78169683 0.00000000 0.00000000 4-A2 0.00 4.61000% ~~992~~985.~~96277275~~71564108 3.~~81463203~~78679089 0.00000000 0.00000000 B1 24,606,000.00 5.~~61417~~61244% ~~999~~998.~~08936845~~69958953 4.~~67421198~~67095139 0.00000000 0.00000000 B2 5,272,000.00 5.~~61417~~61244% ~~999~~998.~~08936836~~69959029 4.~~67421282~~67095220 0.00000000 0.00000000 B3 3,514,000.00 5.~~61417~~61244% ~~999~~998.~~08936824~~69959021 4.~~67421172~~67095048 0.00000000 0.00000000 B4 1,757,000.00 5.~~61417~~61244% ~~999~~998.~~08936824~~69959021 4.~~67421172~~67095048 0.00000000 0.00000000 B5 1,757,000.00 5.~~61417~~61244% ~~999~~998.~~08936824~~69959021 4.~~67421172~~67095048 0.00000000 0.00000000 B6 1,764,872.00 5.~~61417~~61244% ~~999~~998.~~08936739~~69958841 4.~~67421433~~67095064 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 5.~~71903~~71146% 0.00000000 0.00000000 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-A1 0.00000000 0.00000000 43.~~01221283~~80971825 0.00000000 ~~942~~908.~~61067957~~80425669 1-A2 0.00000000 0.00000000 3.~~99780190~~83126822 0.00000000 ~~936~~904.~~86784818~~55928985 2-A1 0.00000000 0.00000000 4.~~48687151~~48423492 0.00000000 ~~987~~972.~~35448547~~80795659 2-A2 0.00000000 0.00000000 4.~~33181572~~33031641 0.00000000 ~~953~~938.~~12882738~~91263771 3-A1 0.00000000 0.00000000 3.~~45702474~~39524183 0.00000000 ~~938~~922.~~77654412~~82431702 3-A2 0.00000000 0.00000000 3.~~38533530~~32483360 0.00000000 ~~938~~922.~~77654410~~82431700 3-A3 0.00000000 0.00000000 3.~~36798145~~29912230 0.00000000 ~~933~~915.~~58211215~~76363622 4-A1 0.00000000 0.00000000 3.~~81178347~~78169683 0.00000000 ~~984~~965.~~38963571~~29661816 4-A2 0.00000000 0.00000000 3.~~81463203~~78679089 0.00000000 ~~985~~966.~~76693458~~29837590 B1 0.00000000 0.00000000 4.~~67421198~~67095139 0.00000000 998.~~69958953~~20833740 B2 0.00000000 0.00000000 4.~~67421282~~67095220 0.00000000 998.~~69959029~~20833649 B3 0.00000000 0.00000000 4.~~67421172~~67095048 0.00000000 998.~~69959021~~20833808 B4 0.00000000 0.00000000 4.~~67421172~~67095048 0.00000000 998.~~69959021~~20833808 B5 0.00000000 0.00000000 4.~~67421172~~67095048 0.00000000 998.~~69959021~~20833808 B6 0.00000000 0.00000000 4.~~67421433~~67095064 0.00000000 998.~~69958841~~20833466 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1314,~~364~~829,~~496~~420.2631 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized ~~Losses~~Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1314,~~364~~829,~~496~~420.2631 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~145~~143,~~314~~176.3690 Payment of Interest and Principal 1314,~~219~~686,~~181~~243.9041 Total Withdrawals (Pool Distribution Amount) 1314,~~364~~829,~~496~~420.2631 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~142~~139,~~047~~957.2788 Trustee Fee - Wells Fargo Bank, N.A. 3,~~267~~219.0902 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~145~~143,~~314~~176.3690

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 165 0 0 0 165 82,~~411~~635,~~305~~315.5542 0.00 0.00 0.00 82,~~411~~635,~~305~~315.5542 60 Days 42 0 0 0 4 2 1,~~355~~283,~~939~~104.0417 0.00 0.00 0.00 21,~~355~~283,~~939~~104.0417 90 Days 31 0 01 0 32 ~~953~~67,~~402~~304.5881 0.00 0607,000.00 0.00 ~~953~~674,~~402~~304.5881 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 238 0 01 0 239 113,~~720~~985,~~647~~724.1740 0.00 0607,000.00 0.00 114,~~720~~592,~~647~~724.1740 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 10.~~270850~~403226% 0.000000% 0.000000% 0.000000% 10.~~270850~~403226% 10.~~251586~~398967% 0.000000% 0.000000% 0.000000% 10.~~251586~~398967% 60 Days 0.~~317712~~161290% 0.000000% 0.000000% 0.000000% 0.~~317712~~161290% 0.~~350559~~194252% 0.000000% 0.000000% 0.000000% 0.~~350559~~194252% 90 Days 0.~~238284~~080645% 0.000000% 0.~~000000~~080645% 0.000000% 0.~~238284~~161290% 0.~~141864~~010189% 0.000000% 0.~~000000~~091895% 0.000000% 0.~~141864~~102085% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~826847~~645161% 0.000000% 0.~~000000~~080645% 0.000000% 10.~~826847~~725806% 10.~~744009~~603408% 0.000000% 0.~~000000~~091895% 0.000000% 10.~~744009~~695303%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 247,~~051,342~~344.2945 0.00 0.00 0.00 1247,~~051,342~~344.2945 60 Days 1 0 0 0 1 995,104.17 0.00 0.00 0.00 995,104.17 90 Days 1 0 0 1 0 1 ~~607,000~~0.00 0.00 0607,000.00 0.00 607,000.00 120 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 42 0 01 0 43 21,~~653~~242,~~446~~448.4662 0.00 0607,000.00 0.00 21,~~653~~849,~~446~~448.4662 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~816901~~428571% 0.000000% 0.000000% 0.000000% 21.~~816901~~428571% 30.~~856668~~939152% 0.000000% 0.000000% 0.000000% 30.~~856668~~939152% 60 Days 1.~~408451~~428571% 0.000000% 0.000000% 0.000000% 1.~~408451~~428571% 3.~~650369~~778349% 0.000000% 0.000000% 0.000000% 3.~~650369~~778349% 90 Days 10.~~408451~~000000% 0.000000% 01.~~000000~~428571% 0.000000% 1.~~408451~~428571% 20.~~226675~~000000% 0.000000% 02.~~000000~~304741% 0.000000% 2.~~226675~~304741% 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 52.~~633803~~857143% 0.000000% 01.~~000000~~428571% 0.000000% 54.~~633803~~285714% 94.~~733712~~717500% 0.000000% 02.~~000000~~304741% 0.000000% 97.~~733712~~022242% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 20 0 0 0 20 ~~1,104,914~~0.4500 0.00 0.00 0.00 ~~1,104,914~~0.4500 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 20 0 0 0 20 ~~1,104,914~~0.4500 0.00 0.00 0.00 ~~1,104,914~~0.4500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~173913~~000000% 0.000000% 0.000000% 0.000000% 20.~~173913~~000000% 20.~~069989~~000000% 0.000000% 0.000000% 0.000000% 20.~~069989~~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 20.~~173913~~000000% 0.000000% 0.000000% 0.000000% 20.~~173913~~000000% 20.~~069989~~000000% 0.000000% 0.000000% 0.000000% 20.~~069989~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 84 0 0 0 8 4 2,~~566~~387,~~432~~970.5197 0.00 0.00 0.00 42,~~566~~387,~~432~~970.5197 60 Days 31 0 0 0 3 1 288,~~360,834~~000.8700 0.00 0.00 0.00 1288,~~360,834~~000.8700 90 Days 21 0 0 0 21 ~~346~~67,~~402~~304.5881 0.00 0.00 0.00 ~~346~~67,~~402~~304.5881 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 136 0 0 0 13 6 2,~~273~~743,~~669~~275.9678 0.00 0.00 0.00 62,~~273~~743,~~669~~275.9678 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~026958~~520833% 0.000000% 0.000000% 0.000000% 10.~~026958~~520833% 10.~~051092~~558618% 0.000000% 0.000000% 0.000000% 10.~~051092~~558618% 60 Days 0.~~385109~~130208% 0.000000% 0.000000% 0.000000% 0.~~385109~~130208% 0.~~313234~~067372% 0.000000% 0.000000% 0.000000% 0.~~313234~~067372% 90 Days 0.~~256739~~130208% 0.000000% 0.000000% 0.000000% 0.~~256739~~130208% 0.~~079734~~015745% 0.000000% 0.000000% 0.000000% 0.~~079734~~015745% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~668806~~781250% 0.000000% 0.000000% 0.000000% 10.~~668806~~781250% 10.~~444060~~641734% 0.000000% 0.000000% 0.000000% 10.~~444060~~641734% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 40 0 0 0 40 ~~1,688,616~~0.3000 0.00 0.00 0.00 ~~1,688,616~~0.3000 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 40 0 0 0 40 ~~1,688,616~~0.3000 0.00 0.00 0.00 ~~1,688,616~~0.3000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~261830~~000000% 0.000000% 0.000000% 0.000000% 10.~~261830~~000000% 10.~~075776~~000000% 0.000000% 0.000000% 0.000000% 10.~~075776~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~261830~~000000% 0.000000% 0.000000% 0.000000% 10.~~261830~~000000% 10.~~075776~~000000% 0.000000% 0.000000% 0.000000% 10.~~075776~~000000%

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 703,075,872.00 99.99998578% ~~671~~660,~~797~~293,~~775~~029.0598 99.99999997% 94.~~251159~~153870% 0.000000% Class 1-A-1 675,852,872.00 96.12800023% ~~646~~635,~~137~~552,~~084~~651.5270 96.~~18029537~~25312136% 3.~~819705~~746879% 6664.~~443041~~091609% Class 1-A-2 675,852,872.00 96.12800023% ~~646~~635,~~137~~552,~~084~~651.5270 96.~~18029537~~25312136% 0.000000% 0.000000% Class 2-A-1 624,805,872.00 88.86747619% ~~595~~585,~~735~~893,~~600~~723.1094 88.~~67781675~~73238050% 7.~~502479~~520741% ~~130~~128.~~504201~~644783% Class 2-A-2 624,805,872.00 88.86747619% ~~595~~585,~~735~~893,~~600~~723.1094 88.~~67781675~~73238050% 0.000000% 0.000000% Class 3-A-1 289,180,872.00 41.13081424% ~~280~~276,~~658~~170,~~722~~812.4854 41.~~77726286~~82549261% 46.~~900554~~906888% ~~815~~802.~~826290~~357977% Class 3-A-2 189,180,872.00 26.90760025% ~~186~~183,~~781~~888,~~068~~380.0784 27.~~80316859~~84951112% 13.~~974094~~975981% ~~243~~239.~~076734~~063829% Class 3-A-3 189,180,872.00 26.90760025% ~~186~~183,~~781~~888,~~068~~380.0784 27.~~80316859~~84951112% 0.000000% 0.000000% Class 4-A-1 38,670,872.00 5.50024088% 38,~~620~~601,~~584~~586.0084 5.~~74884071~~84612968% 22.~~054328~~003381% ~~383~~376.~~630874~~375185% Class 4-A-2 38,670,872.00 5.50024088% 38,~~620~~601,~~584~~586.0084 5.~~74884071~~84612968% 0.000000% 0.000000% Class B-1 14,064,872.00 2.00047684% 14,~~046~~039,~~581~~672.9049 2.~~09089438~~12627907% 3.~~657946~~719851% 63.629287% Class B-2 8,792,872.00 1.25062900% 8,~~781~~777,~~437~~118.6614 1.~~30715492~~32927621% 0.~~783739~~797003% 13.633000% Class B-3 5,278,872.00 0.75082526% 5,~~272~~269,~~007~~414.3004 0.~~78476105~~79804175% 0.~~522394~~531234% 9.086943% Class B-4 3,521,872.00 0.50092339% 3,~~517~~515,~~292~~561.1299 0.~~52356412~~53242452% 0.~~261197~~265617% 4.543471% Class B-5 1,764,872.00 0.25102152% 1,~~762~~761,~~576~~709.94 0.~~26236719~~26680729% 0.~~261197~~265617% 4.543471% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~262367~~266807% 4.563828% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 110,180.00 0.01567114% 110,180.00 0.~~01640077~~01668653% Fraud 14,061,519.00 1.99999994% 14,061,519.00 2.~~09311783~~12958768% Special Hazard 9,320,254.00 1.32563967% 7,~~772~~765,~~244~~209.14 1.~~15693210~~17602470% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~870259~~868543% Weighted Average Net Coupon 5.~~620259~~618543% Weighted Average Pass-Through Rate 5.~~614509~~612793% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count 1,~~279~~259 Number Of Loans Paid In Full 2019 Ending Scheduled Collateral Loan Count 1,~~259~~240 Beginning Scheduled Collateral Balance ~~681~~671,~~826~~797,~~854~~775.5926 Ending Scheduled Collateral Balance ~~671~~660,~~797~~293,~~775~~030.2620 Ending Actual Collateral Balance at 3031-~~Apr~~May-2003 ~~672~~660,~~051~~535,~~964~~243.4556 Monthly P &I Constant 3,~~601~~615,~~469~~399.9753 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1314,~~023~~447,~~352~~336.9530 Ending Scheduled Balance for Premium Loans ~~671~~660,~~797~~293,~~775~~030.2620 Scheduled Principal ~~266~~330,~~053~~004.0648 Unscheduled Principal 911,~~763~~174,~~026~~740.2758

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~974081~~982141 5.~~970430~~970494 5.~~853865~~850514 Weighted Average Net Rate 5.~~724081~~732141 5.~~720430~~720494 5.~~603865~~600514 Pass-Through Rate 5.726391 5.714744 5.594764 Weighted Average Maturity ~~355~~354 354 355 ~~356~~ Beginning Loan Count 7371 92 ~~794~~779 Loans Paid In Full 1 2 011 15 Ending Loan Count 7170 9290 ~~779~~768 Beginning Scheduled Balance 2827,~~606~~241,~~854~~917.2527 53,~~400~~370,~~474~~072.3458 ~~441~~434,~~727~~276,~~852~~279.4571 Ending scheduled Balance 2726,~~241~~320,~~917~~339.2756 5352,~~370~~626,~~072~~548.5881 ~~434~~427,~~276~~314,~~279~~531.7129 Record Date 0405/3031/2003 0405/3031/2003 0405/3031/2003 Principal And Interest Constant ~~160~~157,~~807~~605.1082 ~~279~~282,~~473~~925.1916 2,~~326~~332,~~860~~682.4932 Scheduled Principal 1821,~~390~~801.7167 1317,~~786~~387.6806 ~~172~~215,~~014~~399.4536 Unscheduled Principal 1899,~~346,546~~776.2704 16726,~~615~~136.0871 76,~~279~~746,~~558~~349.2906 Scheduled Interest ~~142~~135,~~416~~804.3915 265,~~686~~538.5110 2,~~154~~117,~~846~~282.0496 Servicing Fees 5,~~959~~675.7640 11,~~125~~118.1078 9290,~~026~~474.6423 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~137~~130.0753 255.8873 2,~~116~~080.6290 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 ~~136~~129,~~319~~998.5622 254,~~305~~163.5359 2,~~060~~024,~~702~~727.7883 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 ~~Pass-Through Rate 5.718331 5.714680 5.598115~~

Group Level Collateral Statement Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~863443~~864041 5.~~870259~~868543 Weighted Average Net Rate 5.~~613443~~614041 5.~~620259~~618543 Pass-Through Rate 5.608291 5.612793 Weighted Average Maturity ~~356~~355 ~~356~~355 Beginning Loan Count ~~320~~317 1,~~279~~259 Loans Paid In Full 35 2019 Ending Loan Count ~~317~~312 1,~~259~~240 Beginning Scheduled Balance ~~158~~156,~~091~~909,~~673~~505.5570 ~~681~~671,~~826~~797,~~854~~775.5926 Ending scheduled Balance ~~156~~154,~~909~~031,~~505~~610.7054 ~~671~~660,~~797~~293,~~775~~030.2620 Record Date 0405/3031/2003 0405/3031/2003 Principal And Interest Constant ~~834~~842,~~329~~186.1923 3,~~601~~615,~~469~~399.9753 Scheduled Principal 6175,~~861~~416.2239 ~~266~~330,~~053~~004.0648 Unscheduled Principal 12,~~120~~802,~~306~~478.6377 911,~~763~~174,~~026~~740.2758 Scheduled Interest ~~772~~766,~~467~~769.9784 3,~~335~~285,~~416~~395.9105 Servicing Fees 32,~~935~~689.7747 ~~142~~139,~~047~~957.2788 Master Servicing Fees 0.00 0.00 Trustee Fee ~~757~~751.5286 3,~~267~~219.0902 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~738~~733,~~774~~328.6851 3,~~190~~142,~~102~~218.5515 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 ~~Pass-Through Rate 5.607693 5.614509~~

Filing Compare · STRUCTURED ASSET SECURITIES CORP MOR PAS THR CER SER 2003-6A