8-K 1 sac0317a.txt JULY 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): July 25, 2003 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-17A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-92140-28 54-2114697 Pooling and Servicing Agreement) (Commission 54-2114698 (State or other File Number) 54-2114699 jurisdiction 54-2114700 of Incorporation) 54-2114701 54-6540613 54-6540614 54-6553613 IRS EIN 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 July 25, 2003 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-17A 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 2003-17A Trust, relating to the July 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 2003-17A Trust By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/6/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-17A Trust, relating to the July 25, 2003 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/03 Distribution Date: 67/25/03 SASC Series: 2003-17A 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 1A 86359AXD0 SEN 3.~~90536~~88766% ~~159~~158,~~925~~081,~~000~~237.0031 ~~520~~512,~~470~~137.2297 12,~~843~~537,~~762~~474.6906 1AX 86359AXE8 SEN 0.44000% 0.00 5857,~~639~~963.1712 0.00 2A1 86359AXF5 SEN 3.93000% ~~100~~98,~~000~~864,~~000~~271.0040 ~~327~~323,~~500~~780.0049 1,~~135~~395,~~728~~292.6029 2A2 86359AXG3 SEN 3.93500% ~~347~~343,~~140~~197,~~000~~431.0073 1,~~138~~125,~~329~~401.9157 34,~~942~~843,~~568~~617.2766 2A3 86359AXH1 SEN 4.00000% ~~150~~148,~~000~~296,~~000~~407.0010 ~~500~~494,~~000~~321.0035 12,~~703~~092,~~592~~938.9044 2AX 86359AXJ7 SEN 3.95000% 0.00 ~~441~~432,~~269~~673.6570 0.00 2PAX 86359AXK4 SEN 3.95000% 0.00 273,~~640~~345.8009 0.00 3A1 86359AXL2 SEN 4.01000% 4744,~~000~~699,~~000~~966.0016 ~~157~~149,~~058~~372.3339 21,~~300~~368,~~033~~421.8424 3A2 86359AXM0 SEN 3.50000% 109,~~000~~510,~~000~~631.0010 2927,~~166~~739.6734 ~~489~~291,~~368~~153.9046 3A3 86359AXN8 SEN 3.10000% 2827,~~970~~552,~~000~~298.0029 7471,~~839~~176.1777 1843,~~417,701~~471.7156 3AX 86359AXP3 SEN 3.64000% 0.00 ~~103~~98,~~233~~141.0158 0.00 4A 86359AXQ1 SEN 3.27000% 59,~~305~~278,~~000~~315.0061 161,~~606~~533.1241 26179,~~684~~386.3951 4AX 86359AXR9 SEN 3.27000% 0.00 59,~~035~~009.0690 0.00 4PAX 86359AXS7 SEN 3.27000% 0.00 54,~~462~~439.9923 0.00 B1I 86359AXT5 SUB 2.~~66000~~38500% 5,~~029~~027,~~000~~776.0076 119,~~147~~992.6271 1,~~223~~233.2407 B1IX 86359AXU2 SUB 1.~~68537~~94266% 0.00 78,~~063~~139.1137 0.00 B2I 86359AXV0 SUB 32.~~16000~~88500% 2,~~131~~130,~~000~~481.0066 5,~~611~~122.6303 ~~518~~522.3450 B2IX 86359AXW8 SUB 1.~~18537~~44266% 0.00 2,~~105~~561.0229 0.00 B1II 86359AXX6 SUB 4.~~02751~~02750% 25,~~842~~831,~~000~~777.0018 86,~~732~~697.4182 10,~~222~~175.8216 B2II 86359AXY4 SUB 4.~~02751~~02750% 5,~~480~~477,~~000~~832.0017 18,~~392~~384.2996 2,~~167~~157.8372 B3 86359AXZ1 SUB 4.~~11212~~10741% 5,~~654~~651,~~000~~992.0064 19,~~374~~345.9486 2,~~007~~002.3665 B4 86359AXA6 SUB 4.~~11212~~10741% 2,~~382~~381,~~000~~154.0031 8,~~162~~150.5631 ~~845~~843.6971 B5 86359AXB4 SUB 4.~~11212~~10741% 2,~~382~~381,~~000~~154.0031 8,~~162~~150.5631 ~~845~~843.6971 B6 86359AXC2 SUB 4.~~11212~~10741% 2,~~395~~394,~~680~~829.0096 8,~~209~~197.4412 ~~847~~848.1655 R 86359AYA5 SEN 4.~~34536~~34486% ~~100~~0.00 0.3600 ~~100~~0.00 P1 SAC0317P1 SEN 0.00000% 0.00 0.00 0.00 P2 SAC0317P2 SEN 0.00000% 0.00 07,778.0077 0.00 P3 SAC0317P3 SEN 0.00000% 0.00 0.00 0.00 Totals ~~953~~940,~~635~~757,~~780~~557.0069 4,~~074~~023,~~213~~556.0446 1213,~~878~~570,~~219~~382.4329

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A 0.00 ~~158~~155,~~081~~543,~~237~~763.3125 23,~~364~~049,~~232~~612.9103 0.00 1AX 0.00 0.00 5857,~~639~~963.1712 0.00 2A1 0.00 9897,~~864~~468,~~271~~979.4011 1,~~463~~719,~~228~~072.6078 0.00 2A2 0.00 ~~343~~338,~~197~~353,~~431~~814.7307 5,~~080~~969,~~898~~019.1823 0.00 2A3 0.00 ~~148~~146,~~296~~203,~~407~~468.1066 2,~~203~~587,~~592~~259.9079 0.00 2AX 0.00 0.00 ~~441~~432,~~269~~673.6570 0.00 2PAX 0.00 0.00 273,~~640~~345.8009 0.00 3A1 0.00 4443,~~699~~331,~~966~~544.1692 21,~~457~~517,~~092~~793.1763 0.00 3A2 0.00 9,~~510~~219,~~631~~477.1064 ~~518~~318,~~535~~892.5780 0.00 3A3 0.00 2726,~~552~~708,~~298~~826.2973 1914,~~492,540~~648.8833 0.00 3AX 0.00 0.00 ~~103~~98,~~233~~141.0158 0.00 4A 0.00 59,~~278~~098,~~315~~929.6110 ~~188~~340,~~290~~919.5192 0.00 4AX 0.00 0.00 59,~~035~~009.0690 0.00 4PAX 0.00 0.00 54,~~462~~439.9923 0.00 B1I 0.00 5,~~027~~026,~~776~~543.7669 1211,~~370~~225.8678 0.00 B1IX 0.00 0.00 78,~~063~~139.1137 0.00 B2I 0.00 2,~~130~~129,~~481~~959.6616 65,~~129~~644.9753 0.00 B2IX 0.00 0.00 2,~~105~~561.0229 0.00 B1II 0.00 25,~~831~~821,~~777~~602.1802 96,~~955~~872.2398 0.00 B2II 0.00 5,~~477~~475,~~832~~674.1745 20,~~560~~542.1268 0.00 B3 0.00 5,~~651~~649,~~992~~989.6499 21,~~382~~348.3051 0.00 B4 0.00 2,~~381~~380,~~154~~310.3160 98,~~008~~994.2502 0.00 B5 0.00 2,~~381~~380,~~154~~310.3160 98,~~008~~994.2502 0.00 B6 20.8801 2,~~394~~393,~~829~~981.9639 9,~~056~~045.6067 23.8840 R 0.00 0.00 ~~100~~0.3600 0.00 P1 0.00 0.00 0.00 0.00 P2 0.00 0.00 07,778.0077 0.00 P3 0.00 0.00 0.00 0.00 Totals 20.8801 ~~940~~927,~~757~~187,~~557~~175.6938 1617,~~952~~593,~~432~~938.4775 23.8840 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) 1A 159,925,000.00 ~~159~~158,~~925~~081,~~000~~237.0031 38,~~897~~769.6067 12,~~804~~498,~~865~~704.0939 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 2A1 100,000,000.00 ~~100~~98,~~000~~864,~~000~~271.0040 44,~~670~~092.0898 1,~~091~~351,~~058~~199.5231 0.00 0.00 2A2 347,140,000.00 ~~347~~343,~~140~~197,~~000~~431.0073 ~~155~~153,~~067~~064.7138 34,~~787~~690,~~500~~553.5628 0.00 0.00 2A3 150,000,000.00 ~~150~~148,~~000~~296,~~000~~407.0010 6766,~~005~~139.1247 12,~~636~~026,~~587~~798.7996 0.00 0.00 2AX 0.00 0.00 0.00 0.00 0.00 0.00 2PAX 0.00 0.00 0.00 0.00 0.00 0.00 3A1 47,000,000.00 4744,~~000~~699,~~000~~966.0016 ~~826~~321.4147 21,~~299~~368,~~207~~099.4278 0.00 0.00 3A2 10,000,000.00 109,~~000~~510,~~000~~631.0010 ~~175~~68.8340 ~~489~~291,~~193~~085.0706 0.00 0.00 3A3 28,970,000.00 2827,~~970~~552,~~000~~298.0029 ~~509~~198.3915 1843,~~417,192~~273.3242 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 4A 59,305,000.00 59,~~305~~278,~~000~~315.0061 25,~~440~~504.2953 1153,~~244~~881.1098 0.00 0.00 4AX 0.00 0.00 0.00 0.00 0.00 0.00 4PAX 0.00 0.00 0.00 0.00 0.00 0.00 B1I 5,029,000.00 5,~~029~~027,~~000~~776.0076 1,~~223~~233.2407 0.00 0.00 0.00 B1IX 0.00 0.00 0.00 0.00 0.00 0.00 B2I 2,131,000.00 2,~~131~~130,~~000~~481.0066 ~~518~~522.3450 0.00 0.00 0.00 B2IX 0.00 0.00 0.00 0.00 0.00 0.00 B1II 25,842,000.00 25,~~842~~831,~~000~~777.0018 10,~~222~~175.8216 0.00 0.00 0.00 B2II 5,480,000.00 5,~~480~~477,~~000~~832.0017 2,~~167~~157.8372 0.00 0.00 0.00 B3 5,654,000.00 5,~~654~~651,~~000~~992.0064 2,~~007~~002.3665 0.00 0.00 0.00 B4 2,382,000.00 2,~~382~~381,~~000~~154.0031 ~~845~~843.6971 0.00 0.00 0.00 B5 2,382,000.00 2,~~382~~381,~~000~~154.0031 ~~845~~843.6971 0.00 0.00 0.00 B6 2,395,680.00 2,~~395~~394,~~680~~829.0096 ~~847~~848.1655 0.00 0.00 20.8801 R 100.00 ~~100~~0.00 20.1100 970.8900 0.00 0.00 P1 0.00 0.00 0.00 0.00 0.00 0.00 P2 0.00 0.00 0.00 0.00 0.00 0.00 P3 0.00 0.00 0.00 0.00 0.00 0.00 Totals 953,635,780.00 ~~953~~940,~~635~~757,~~780~~557.0069 ~~351~~346,~~272~~786.67 12 13,~~526~~223,~~946~~596.7618 0.00 20.8801 (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 1A 12,~~843~~537,~~762~~474.6906 ~~158~~155,~~081~~543,~~237~~763.3125 0.~~98847108~~97260443 12,~~843~~537,~~762~~474.6906 1AX 0.00 0.00 0.00000000 0.00 2A1 1,~~135~~395,~~728~~292.6029 9897,~~864~~468,~~271~~979.4011 0.~~98864271~~97468979 1,~~135~~395,~~728~~292.6029 2A2 34,~~942~~843,~~568~~617.2766 ~~343~~338,~~197~~353,~~431~~814.7307 0.~~98864271~~97468979 34,~~942~~843,~~568~~617.2766 2A3 12,~~703~~092,~~592~~938.9044 ~~148~~146,~~296~~203,~~407~~468.1066 0.~~98864271~~97468979 12,~~703~~092,~~592~~938.9044 2AX 0.00 0.00 0.00000000 0.00 2PAX 0.00 0.00 0.00000000 0.00 3A1 21,~~300~~368,~~033~~421.8424 4443,~~699~~331,~~966~~544.1692 0.~~95106311~~92194776 21,~~300~~368,~~033~~421.8424 3A2 ~~489~~291,~~368~~153.9046 9,~~510~~219,~~631~~477.1064 0.~~95106311~~92194776 ~~489~~291,~~368~~153.9046 3A3 1843,~~417,701~~471.7156 2726,~~552~~708,~~298~~826.2973 0.~~95106311~~92194776 1843,~~417,701~~471.7156 3AX 0.00 0.00 0.00000000 0.00 4A 26179,~~684~~386.3951 59,~~278~~098,~~315~~929.6110 0.~~99955005~~99652524 26179,~~684~~386.3951 4AX 0.00 0.00 0.00000000 0.00 4PAX 0.00 0.00 0.00000000 0.00 B1I 1,~~223~~233.2407 5,~~027~~026,~~776~~543.7669 0.~~99975676~~99951157 1,~~223~~233.2407 B1IX 0.00 0.00 0.00000000 0.00 B2I ~~518~~522.3450 2,~~130~~129,~~481~~959.6616 0.~~99975676~~99951157 ~~518~~522.3450 B2IX 0.00 0.00 0.00000000 0.00 B1II 10,~~222~~175.8216 25,~~831~~821,~~777~~602.1802 0.~~99960441~~99921067 10,~~222~~175.8216 B2II 2,~~167~~157.8372 5,~~477~~475,~~832~~674.1745 0.~~99960441~~99921067 2,~~167~~157.8372 B3 2,~~007~~002.3665 5,~~651~~649,~~992~~989.6499 0.~~99964497~~99929077 2,~~007~~002.3665 B4 ~~845~~843.6971 2,~~381~~380,~~154~~310.3160 0.~~99964497~~99929076 ~~845~~843.6971 B5 ~~845~~843.6971 2,~~381~~380,~~154~~310.3160 0.~~99964497~~99929076 ~~845~~843.6971 B6 ~~850~~848.0456 2,~~394~~393,~~829~~981.9639 0.~~99964518~~99929097 ~~847~~848.1655 R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 P1 0.00 0.00 0.00000000 0.00 P2 0.00 0.00 0.00000000 0.00 P3 0.00 0.00 0.00000000 0.00 Totals 1213,~~878~~570,~~222~~382.3130 ~~940~~927,~~757~~187,~~557~~175.6938 0.~~98649566~~97226551 1213,~~878~~570,~~219~~382.4329

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A 159,925,000.00 ~~1000~~988.~~00000000~~47107901 0.~~24322401~~24242407 1115.~~28569698~~62422629 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 100,000,000.00 ~~1000~~988.~~00000000~~64271400 0.~~44670080~~44092980 1013.~~91058520~~51199310 0.00000000 2A2 347,140,000.00 ~~1000~~988.~~00000000~~64271398 0.~~44670078~~44092983 1013.~~91058524~~51199309 0.00000000 2A3 150,000,000.00 ~~1000~~988.~~00000000~~64271400 0.~~44670080~~44092980 1013.~~91058527~~51199307 0.00000000 2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3A1 47,000,000.00 ~~1000~~951.~~00000000~~06310979 0.~~01758319~~00683979 4829.~~91930681~~10850596 0.00000000 3A2 10,000,000.00 ~~1000~~951.~~00000000~~06311000 0.~~01758300~~00684000 4829.~~91930700~~10850600 0.00000000 3A3 28,970,000.00 ~~1000~~951.~~00000000~~06310977 0.~~01758336~~00683983 4829.~~91930687~~10850604 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 59,305,000.00 ~~1000~~999.~~00000000~~55004823 0.~~42897378~~43005699 02.~~02097800~~59475559 0.00000000 4AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1I 5,029,000.00 ~~1000~~999.~~00000000~~75676278 0.~~24323722~~24519189 0.00000000 0.00000000 B1IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B2I 2,131,000.00 ~~1000~~999.~~00000000~~75676208 0.~~24323792~~24519005 0.00000000 0.00000000 B2IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1II 25,842,000.00 ~~1000~~999.~~00000000~~60441065 0.~~39558935~~39374507 0.00000000 0.00000000 B2II 5,480,000.00 ~~1000~~999.~~00000000~~60441058 0.~~39558942~~39374453 0.00000000 0.00000000 B3 5,654,000.00 ~~1000~~999.~~00000000~~64496640 0.~~35503360~~35420057 0.00000000 0.00000000 B4 2,382,000.00 ~~1000~~999.~~00000000~~64496641 0.~~35503359~~35420235 0.00000000 0.00000000 B5 2,382,000.00 ~~1000~~999.~~00000000~~64496641 0.~~35503359~~35420235 0.00000000 0.00000000 B6 2,395,680.00 ~~1000~~999.~~00000000~~64517799 0.~~35361985~~35420006 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 210.~~10000000~~00000000 ~~978~~0.~~90000000~~00000000 0.00000000 P1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A 0.00000000 1115.~~52892099~~86665037 ~~988~~972.~~47107901~~60442864 0.~~98847108~~97260443 1115.~~52892099~~86665037 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 1113.~~35728600~~95292290 ~~988~~974.~~64271400~~68979110 0.~~98864271~~97468979 1113.~~35728600~~95292290 2A2 0.00000000 1113.~~35728602~~95292291 ~~988~~974.~~64271398~~68979106 0.~~98864271~~97468979 1113.~~35728602~~95292291 2A3 0.00000000 1113.~~35728600~~95292293 ~~988~~974.~~64271400~~68979107 0.~~98864271~~97468979 1113.~~35728600~~95292293 2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3A1 0.00000000 4829.~~93689021~~11534553 ~~951~~921.~~06310979~~94776426 0.~~95106311~~92194776 4829.~~93689021~~11534553 3A2 0.00000000 4829.~~93689000~~11534600 ~~951~~921.~~06311000~~94776400 0.~~95106311~~92194776 4829.~~93689000~~11534600 3A3 0.00000000 4829.~~93689023~~11534553 ~~951~~921.~~06310977~~94776424 0.~~95106311~~92194776 4829.~~93689023~~11534553 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 03.~~44995177~~02481258 ~~999~~996.~~55004823~~52523565 0.~~99955005~~99652524 03.~~44995177~~02481258 4AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1I 0.00000000 0.~~24323722~~24519189 999.~~75676278~~51157089 0.~~99975676~~99951157 0.~~24323722~~24519189 B1IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B2I 0.00000000 0.~~24323792~~24519005 999.~~75676208~~51157203 0.~~99975676~~99951157 0.~~24323792~~24519005 B2IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1II 0.00000000 0.~~39558935~~39374507 999.~~60441065~~21066558 0.~~99960441~~99921067 0.~~39558935~~39374507 B2II 0.00000000 0.~~39558942~~39374453 999.~~60441058~~21066606 0.~~99960441~~99921067 0.~~39558942~~39374453 B3 0.00000000 0.~~35503360~~35420057 999.~~64496640~~29076583 0.~~99964497~~99929077 0.~~35503360~~35420057 B4 0.00000000 0.~~35503359~~35420235 999.~~64496641~~29076406 0.~~99964497~~99929076 0.~~35503359~~35420235 B5 0.00000000 0.~~35503359~~35420235 999.~~64496641~~29076406 0.~~99964497~~99929076 0.~~35503359~~35420235 B6 0.~~00120216~~00000417 0.~~35482201~~35420423 999.~~64517799~~29096958 0.~~99964518~~99929097 0.~~35361985~~35420006 R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 P1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P3 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 1A 159,925,000.00 3.~~90536~~88766% ~~159~~158,~~925~~081,~~000~~237.0031 ~~520~~512,~~470~~137.2297 0.00 0.00 1AX 0.00 0.44000% ~~159~~158,~~925~~081,~~000~~237.0031 5857,~~639~~963.1712 0.00 0.00 2A1 100,000,000.00 3.93000% ~~100~~98,~~000~~864,~~000~~271.0040 ~~327~~323,~~500~~780.0049 0.00 0.00 2A2 347,140,000.00 3.93500% ~~347~~343,~~140~~197,~~000~~431.0073 1,~~138~~125,~~329~~401.9158 0.00 0.00 2A3 150,000,000.00 4.00000% ~~150~~148,~~000~~296,~~000~~407.0010 ~~500~~494,~~000~~321.0036 0.00 0.00 2AX 0.00 3.95000% ~~134~~131,~~056~~445,~~603~~174.0067 ~~441~~432,~~269~~673.6570 0.00 0.00 2PAX 0.00 3.95000% 83,~~131~~041,~~383~~547.0091 273,~~640~~345.8010 0.00 0.00 3A1 47,000,000.00 4.01000% 4744,~~000~~699,~~000~~966.0016 ~~157~~149,~~058~~372.3339 0.00 0.00 3A2 10,000,000.00 3.50000% 109,~~000~~510,~~000~~631.0010 2927,~~166~~739.6734 0.00 0.00 3A3 28,970,000.00 3.10000% 2827,~~970~~552,~~000~~298.0029 7471,~~839~~176.1777 0.00 0.00 3AX 0.00 3.64000% 3432,~~032~~354,~~862~~367.0069 ~~103~~98,~~233~~141.0158 0.00 0.00 4A 59,305,000.00 3.27000% 59,~~305~~278,~~000~~315.0061 161,~~606~~533.1341 0.00 0.00 4AX 0.00 3.27000% 21,~~664~~655,~~241~~011.0013 59,~~035~~009.0691 0.00 0.00 4PAX 0.00 3.27000% 19,~~986~~977,~~418~~698.0051 54,~~462~~439.9923 0.00 0.00 B1I 5,029,000.00 2.~~66000~~38500% 5,~~029~~027,~~000~~776.0076 119,~~147~~992.6271 0.00 0.00 B1IX 0.00 1.~~68537~~94266% 5,~~029~~027,~~000~~776.0076 78,~~063~~139.1137 0.00 0.00 B2I 2,131,000.00 32.~~16000~~88500% 2,~~131~~130,~~000~~481.0066 5,~~611~~122.6303 0.00 0.00 B2IX 0.00 1.~~18537~~44266% 2,~~131~~130,~~000~~481.0066 2,~~105~~561.0229 0.00 0.00 B1II 25,842,000.00 4.~~02751~~02750% 25,~~842~~831,~~000~~777.0018 86,~~732~~697.4182 0.00 0.00 B2II 5,480,000.00 4.~~02751~~02750% 5,~~480~~477,~~000~~832.0017 18,~~392~~384.2996 0.00 0.00 B3 5,654,000.00 4.~~11212~~10741% 5,~~654~~651,~~000~~992.0064 19,~~374~~345.9486 0.00 0.00 B4 2,382,000.00 4.~~11212~~10741% 2,~~382~~381,~~000~~154.0031 8,~~162~~150.5631 0.00 0.00 B5 2,382,000.00 4.~~11212~~10741% 2,~~382~~381,~~000~~154.0031 8,~~162~~150.5631 0.00 0.00 B6 2,395,680.00 4.~~11212~~10741% 2,~~395~~394,~~680~~829.0096 8,~~209~~197.4412 0.00 0.00 R 100.00 4.~~34536~~34486% ~~100~~0.00 0.3600 0.00 0.00 P1 0.00 0.00000% 0.00 0.00 0.00 0.00 P2 0.00 0.00000% 0.00 0.00 0.00 0.00 P3 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 953,635,780.00 4,~~074~~015,~~213~~777.0573 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 1A 0.00 0.00 ~~520~~512,~~470~~137.2297 0.00 ~~158~~155,~~081~~543,~~237~~763.3125 1AX 0.00 0.00 5857,~~639~~963.1712 0.00 ~~158~~155,~~081~~543,~~237~~763.3125 2A1 0.00 0.00 ~~327~~323,~~500~~780.0049 0.00 9897,~~864~~468,~~271~~979.4011 2A2 0.0001 0.00 1,~~138~~125,~~329~~401.9157 0.00 ~~343~~338,~~197~~353,~~431~~814.7307 2A3 0.00 0.00 ~~500~~494,~~000~~321.0035 0.00 ~~148~~146,~~296~~203,~~407~~468.1066 2AX 0.00 0.00 ~~441~~432,~~269~~673.6570 0.00 ~~131~~128,~~732~~887,~~049~~427.0332 2PAX 0.00 0.00 273,~~640~~345.8009 0.00 82,~~987~~599,~~680~~932.5781 3A1 0.00 0.00 ~~157~~149,~~058~~372.3339 0.00 4443,~~699~~331,~~966~~544.1692 3A2 0.00 0.00 2927,~~166~~739.6734 0.00 9,~~510~~219,~~631~~477.1064 3A3 0.00 0.00 7471,~~839~~176.1777 0.00 2726,~~552~~708,~~298~~826.2973 3AX 0.00 0.00 ~~103~~98,~~233~~141.0158 0.00 34(79,~~032~~347,~~862~~535.0065) 4A 0.00 0.00 161,~~606~~533.1241 0.00 59,~~278~~098,~~315~~929.6110 4AX 0.00 0.00 59,~~035~~009.0690 0.00 21,~~654~~542,~~760~~735.0435 4PAX 0.00 0.00 54,~~462~~439.9923 0.00 19,~~977~~969,~~680~~557.5472 B1I 0.00 0.00 119,~~147~~992.6271 0.00 5,~~027~~026,~~776~~543.7669 B1IX 0.00 0.00 78,~~063~~139.1137 0.00 5,~~027~~026,~~776~~543.7669 B2I 0.00 0.00 5,~~611~~122.6303 0.00 2,~~130~~129,~~481~~959.6616 B2IX 0.00 0.00 2,~~105~~561.0229 0.00 2,~~130~~129,~~481~~959.6616 B1II 0.00 0.00 86,~~732~~697.4182 0.00 25,~~831~~821,~~777~~602.1802 B2II 0.00 0.00 18,~~392~~384.2996 0.00 5,~~477~~475,~~832~~674.1745 B3 0.00 0.00 19,~~374~~345.9486 0.00 5,~~651~~649,~~992~~989.6499 B4 0.00 0.00 8,~~162~~150.5631 0.00 2,~~381~~380,~~154~~310.3160 B5 0.00 0.00 8,~~162~~150.5631 0.00 2,~~381~~380,~~154~~310.3160 B6 0.00 0.00 8,~~209~~197.4412 0.00 2,~~394~~393,~~829~~981.9639 R 0.00 0.00 0.3600 0.00 0.00 P1 0.00 0.00 0.00 0.00 0.00 P2 0.00 0.00 07,778.0077 0.00 0.00 P3 0.00 0.00 0.00 0.00 0.00 Totals 0.0001 0.00 4,~~074~~023,~~213~~556.0446 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 1A 159,925,000.00 3.~~90536~~88766% ~~1000~~988.~~00000000~~47107901 3.~~25446441~~20236342 0.00000000 0.00000000 1AX 0.00 0.44000% ~~1000~~988.~~00000000~~47107901 0.~~36666669~~36243939 0.00000000 0.00000000 2A1 100,000,000.00 3.93000% ~~1000~~988.~~00000000~~64271400 3.~~27500000~~23780490 0.00000000 0.00000000 2A2 347,140,000.00 3.93500% ~~1000~~988.~~00000000~~64271398 3.~~27916665~~24192424 0.00000000 0.00000000 2A3 150,000,000.00 4.00000% ~~1000~~988.~~00000000~~64271400 3.~~33333333~~29547573 0.00000000 0.00000000 2AX 0.00 3.95000% ~~1000~~980.~~00000000~~51995745 3.~~29166666~~22754486 0.00000000 0.00000000 2PAX 0.00 3.95000% ~~1000~~998.~~00000000~~91936009 3.~~29166664~~28810962 0.00000000 0.00000000 3A1 47,000,000.00 4.01000% ~~1000~~951.~~00000000~~06310979 3.~~34166660~~17813596 0.00000000 0.00000000 3A2 10,000,000.00 3.50000% ~~1000~~951.~~00000000~~06311000 2.~~91666700~~77393400 0.00000000 0.00000000 3A3 28,970,000.00 3.10000% ~~1000~~951.~~00000000~~06310977 2.~~58333345~~45691301 0.00000000 0.00000000 3AX 0.00 3.64000% ~~1000~~950.~~00000000~~68018934 32.~~03333319~~88372985 0.00000000 0.00000000 4A 59,305,000.00 3.27000% ~~1000~~999.~~00000000~~55004823 2.~~72500008~~72377388 0.00000000 0.00000000 4AX 0.00 3.27000% ~~1000~~999.~~00000000~~57395830 2.~~72500015~~72383925 0.00000000 0.00000000 4PAX 0.00 3.27000% ~~1000~~999.~~00000000~~56372923 2.~~72500005~~72381124 0.00000000 0.00000000 B1I 5,029,000.00 2.~~66000~~38500% ~~1000~~999.~~00000000~~75676278 21.~~21666733~~98701730 0.00000000 0.00000000 B1IX 0.00 1.~~68537~~94266% ~~1000~~999.~~00000000~~75676278 1.~~40447604~~61848678 0.00000000 0.00000000 B2I 2,131,000.00 32.~~16000~~88500% ~~1000~~999.~~00000000~~75676208 2.~~63333177~~40358048 0.00000000 0.00000000 B2IX 0.00 1.~~18537~~44266% ~~1000~~999.~~00000000~~75676208 01.~~98780854~~20191929 0.00000000 0.00000000 B1II 25,842,000.00 4.~~02751~~02750% ~~1000~~999.~~00000000~~60441065 3.~~35625764~~35491912 0.00000000 0.00000000 B2II 5,480,000.00 4.~~02751~~02750% ~~1000~~999.~~00000000~~60441058 3.~~35625730~~35491971 0.00000000 0.00000000 B3 5,654,000.00 4.~~11212~~10741% ~~1000~~999.~~00000000~~64496640 3.~~42676689~~42162363 0.00000000 0.00000000 B4 2,382,000.00 4.~~11212~~10741% ~~1000~~999.~~00000000~~64496641 3.~~42676742~~42162469 0.00000000 0.00000000 B5 2,382,000.00 4.~~11212~~10741% ~~1000~~999.~~00000000~~64496641 3.~~42676742~~42162469 0.00000000 0.00000000 B6 2,395,680.00 4.~~11212~~10741% ~~1000~~999.~~00000000~~64517799 3.~~42676818~~42162559 0.00000000 0.00000000 R 100.00 4.~~34536~~34486% ~~1000~~0.00000000 30.~~60000000~~00000000 0.00000000 0.00000000 P1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 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 1A 0.00000000 0.00000000 3.~~25446441~~20236342 0.00000000 ~~988~~972.~~47107901~~60442864 1AX 0.00000000 0.00000000 0.~~36666669~~36243939 0.00000000 ~~988~~972.~~47107901~~60442864 2A1 0.00000000 0.00000000 3.~~27500000~~23780490 0.00000000 ~~988~~974.~~64271400~~68979110 2A2 0.~~00000000~~00000003 0.00000000 3.~~27916665~~24192421 0.00000000 ~~988~~974.~~64271398~~68979106 2A3 0.00000000 0.00000000 3.~~33333333~~29547567 0.00000000 ~~988~~974.~~64271400~~68979107 2AX 0.00000000 0.00000000 3.~~29166666~~22754486 0.00000000 ~~982~~961.~~65990695~~44035009 2PAX 0.00000000 0.00000000 3.~~29166664~~28810950 0.00000000 ~~998~~993.~~27138170~~60710515 3A1 0.00000000 0.00000000 3.~~34166660~~17813596 0.00000000 ~~951~~921.~~06310979~~94776426 3A2 0.00000000 0.00000000 2.~~91666700~~77393400 0.00000000 ~~951~~921.~~06311000~~94776400 3A3 0.00000000 0.00000000 2.~~58333345~~45691301 0.00000000 ~~951~~921.~~06310977~~94776424 3AX 0.00000000 0.00000000 32.~~03333319~~88372985 0.00000000 ~~1000~~(2331.~~00000000~~49758754) 4A 0.00000000 0.00000000 2.~~72499992~~72377388 0.00000000 ~~999~~996.~~55004823~~52523565 4AX 0.00000000 0.00000000 2.~~72500015~~72383879 0.00000000 ~~999~~994.~~56236824~~39141902 4PAX 0.00000000 0.00000000 2.~~72500005~~72381124 0.00000000 999.~~56283012~~15641312 B1I 0.00000000 0.00000000 21.~~21666733~~98701730 0.00000000 999.~~75676278~~51157089 B1IX 0.00000000 0.00000000 1.~~40447604~~61848678 0.00000000 999.~~75676278~~51157089 B2I 0.00000000 0.00000000 2.~~63333177~~40358048 0.00000000 999.~~75676208~~51157203 B2IX 0.00000000 0.00000000 01.~~98780854~~20191929 0.00000000 999.~~75676208~~51157203 B1II 0.00000000 0.00000000 3.~~35625764~~35491912 0.00000000 999.~~60441065~~21066558 B2II 0.00000000 0.00000000 3.~~35625730~~35491971 0.00000000 999.~~60441058~~21066606 B3 0.00000000 0.00000000 3.~~42676689~~42162363 0.00000000 999.~~64496640~~29076583 B4 0.00000000 0.00000000 3.~~42676742~~42162469 0.00000000 999.~~64496641~~29076406 B5 0.00000000 0.00000000 3.~~42676742~~42162469 0.00000000 999.~~64496641~~29076406 B6 0.00000000 0.00000000 3.~~42676818~~42162559 0.00000000 999.~~64517799~~29096958 R 0.00000000 0.00000000 30.~~60000000~~00000000 0.00000000 0.00000000 P1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P3 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 17,~~155~~794,~~774~~548.2790 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 17,~~155~~794,~~774~~548.2790 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~203~~200,~~341~~610.8015 Payment of Interest and Principal 1617,~~952~~593,~~432~~938.4775 Total Withdrawals (Pool Distribution Amount) 17,~~155~~794,~~774~~548.2790 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~199~~197,~~765~~082.6831 Trustee Fee - Wells Fargo Bank, N.A. 3,~~576~~527.1284 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~203~~200,~~341~~610.8015

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 04 0 0 0 04 03,000,000.00 0.00 0.00 0.00 03,000,000.00 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 04 0 0 0 04 03,000,000.00 0.00 0.00 0.00 03,000,000.00 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.~~000000~~199800% 0.000000% 0.000000% 0.000000% 0.~~000000~~199800% 0.~~000000~~323470% 0.000000% 0.000000% 0.000000% 0.~~000000~~323470% 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~~199800% 0.000000% 0.000000% 0.000000% 0.~~000000~~199800% 0.~~000000~~323470% 0.000000% 0.000000% 0.000000% 0.~~000000~~323470%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~1(A)~~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 ~~1(B)~~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 ~~2(A)~~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 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 2~~(B)~~ 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 04 0 0 0 04 03,000,000.00 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 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~~,000,000.00 ~~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 4~~(A)~~ ~~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 4~~(B)~~ ~~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~~3,000,000.00 0.00 0.00 0.00 ~~30 Days 0 0 0 0 0 0~~3,000,000.00 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~~300300% 0.000000% 0.000000% 0.000000% 0.~~000000~~300300% 0.~~000000~~487841% 0.000000% 0.000000% 0.000000% 0.~~000000~~487841% 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~~300300% 0.000000% 0.000000% 0.000000% 0.~~000000~~300300% 0.~~000000~~487841% 0.000000% 0.000000% 0.000000% 0.~~000000~~487841%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 013,105.0008

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 128,399.00 0.01346416% 100,000.00 0.~~01062973~~01078531% Fraud 11,722,151.00 1.22920629% 19,072,715.60 2.~~02737841~~05705127% Special Hazard 7,298,733.00 0.76535855% 9,536,358.00 1.~~01368923~~02852566% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~382623~~378288% Weighted Average Net Coupon 5.~~131249~~126897% Weighted Average Pass-Through Rate 5.~~126749~~122397% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 2,~~062~~032 Number Of Loans Paid In Full 30 Ending Scheduled Collateral Loan Count 2,~~032~~002 Beginning Scheduled Collateral Balance ~~953~~940,~~635~~757,~~780~~557.0069 Ending Scheduled Collateral Balance ~~940~~927,~~757~~187,~~557~~175.6939 Ending Actual Collateral Balance at 3130-~~May~~Jun-2003 ~~941~~927,~~004~~442,~~416~~411.6182 Monthly P &I Constant 4,~~628~~563,~~827~~173.5099 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~940~~927,~~757~~187,~~557~~175.6939 Scheduled Principal ~~351~~346,~~276~~786.0413 Unscheduled Principal 1213,~~526~~223,~~946~~596.7617

Group Level Collateral Statement Group 1~~(A)~~ ~~1(B)~~ 2~~(A)~~ 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~571859~~582157 45.~~619829~~566785 5.~~551905~~338910 Weighted Average Net Rate 4.~~321859~~332157 ~~4.369829~~ 5.~~298581~~314683 ~~Pass-Through Rate 4.317359 4.365329~~ 5.~~294081~~088910 Weighted Average Maturity ~~357~~356 ~~357~~356 ~~357~~353 Beginning Loan Count ~~154~~0 ~~208~~0 ~~900~~0 Loans Paid In Full 24 221 155 Ending Loan Count ~~152~~354 ~~206~~1,332 ~~885~~215 Beginning Scheduled Balance 70168,~~985~~649,~~170~~639.2898 99623,~~510~~098,~~903~~497.6473 ~~394~~86,~~106~~479,~~973~~074.7328 Ending scheduled Balance 70166,~~286~~109,~~578~~574.4800 98614,~~363~~752,~~061~~047.5029 ~~387~~83,~~719~~975,~~086~~994.4510 Record Date 0506/3130/2003 0506/3130/2003 0506/3130/2003 Principal And Interest Constant ~~290~~685,~~314~~344.3514 ~~404~~3,~~704~~168,444.6289 2385,~~014,350~~375.4627 Scheduled Principal 1941,~~869~~361.1859 21277,~~601~~898.7889 ~~190,980~~621.1393 Unscheduled Principal ~~678~~2,~~722~~498,704.6239 18,~~126~~068,~~240~~551.3655 62,~~196~~502,~~907~~458.1525 Scheduled Interest ~~270~~643,~~445~~982.1755 ~~383~~2,~~102~~890,546.8400 1384,~~823,370~~753.3334 Servicing Fees 1435,~~788~~135.5835 20130,~~731~~903.4435 8318,~~197~~016.1747 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~266~~632.1944 ~~373~~2,336.1761 ~~1,477~~324.9030 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 ~~255~~608,~~390~~214.4076 ~~361~~2,~~998~~757,306.2304 1366,~~738,695~~412.2657 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 4.327657 5.310183 5.084410

Group Level Collateral Statement Group ~~2(B) 3~~ 4~~(A)~~ Total Collateral Description Mixed ARM Mixed ARM ~~Mixed ARM~~ Weighted Average Coupon Rate 5.~~597646~~701666 5.~~339468~~378288 ~~5.746822~~ Weighted Average Net Rate 5.~~347646~~451667 5.~~089468~~126897 ~~5.496821 Pass-Through Rate 5.343146 5.084968 5.492322~~ Weighted Average Maturity ~~357~~356 ~~354~~356 ~~357~~ Beginning Loan Count ~~469~~0 ~~230~~0 54 Loans Paid In Full ~~1 10~~ 0 30 Ending Loan Count ~~468~~101 ~~220~~2,002 54 Beginning Scheduled Balance ~~235~~62,~~788~~530,~~045~~345.4770 90940,~~686~~757,~~261~~557.6569 ~~31,877,666.05~~ Ending scheduled Balance ~~235~~62,~~379~~349,~~411~~560.2800 86927,~~479~~187,~~074~~175.2839 ~~31,862,063.17~~ Record Date 0506/3130/2003 0506/3130/2003 ~~05/31/2003~~ Principal And Interest Constant 1324,~~190,276~~009.2169 ~~405~~4,~~108.21 167~~563,~~166~~173.2899 Scheduled Principal 9026,~~394~~903.4772 1346,~~594~~786.5613 ~~14,503.56~~ Unscheduled Principal ~~318~~153,~~239~~881.7298 413,~~205~~223,~~592~~596.8117 ~~1,099.32~~ Scheduled Interest 1297,~~099,881~~105.7497 ~~403~~4,~~513.65 152~~216,~~662~~387.7286 Servicing Fees 4913,~~122~~027.5014 18197,~~892~~082.9731 ~~6,641.19~~ Master Servicing Fees 0.00 0.00 ~~0.00~~ Trustee Fee ~~884~~234.2049 ~~340~~3,527.0784 ~~119.54~~ 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 1283,~~049,875~~844.0434 ~~384~~4,~~280.61 145~~015,~~901~~777.9971 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 0Pass-Through Rate 5.00447166 5.122397

Group Level Collateral Statement Group 4(B) Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.654684 5.382623 Weighted Average Net Rate 5.404684 5.131249 Pass-Through Rate 5.400184 5.126749 Weighted Average Maturity 357.00 357.00 Record Date 05/31/2003 05/31/2003 Principal And Interest Constant 156,907.37 4,628,827.50 Beginning Loan Count 47 2,062 Loans Paid In Full 0 30 Ending Loan Count 47 2,032 Beginning Scheduled Balance 30,680,759.67 953,635,780.49 Ending Scheduled Balance 30,668,282.53 940,757,557.69 Scheduled Principal 12,332.36 351,276.04 Unscheduled Principal 144.78 12,526,946.76 Scheduled Interest 144,575.01 4,277,551.46 Servicing Fee 6,391.83 199,765.68 Master Servicing Fee 0.00 0.00 Trustee Fee 115.05 3,576.12 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 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 138,068.13 4,074,209.66 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

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THRU CER SER 2003-17A