8-K 1 sac0326a.txt SEPTEMBER 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): September 25, 2003 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-26A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-92140-32 54-2126341 Pooling and Servicing Agreement) (Commission 54-2126342 (State or other File Number) 54-2126343 jurisdiction 54-2126344 of Incorporation) 54-2126345 54-6553645 54-6553646 54-6553647 54-6553648 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 September 25, 2003 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-26A 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 2003-26A Trust, relating to the September 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 2003-26A Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-26A Trust, relating to the September 25, 2003 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 78/31/03 Distribution Date: 89/25/03 SASC Series: 2003-6A26A Contact: CTSLink Customer Service ~~- CTSLink~~ Wells Fargo Bank Minnesota, N.A. ~~Securities~~Corporate ~~Administration~~Trust Services ~~7485~~9062 ~~New~~Old ~~Horizon~~Annapolis ~~Way~~Road ~~Frederick~~Columbia, MD ~~21703~~21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-~~6660~~6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1A ~~86359AMP5~~86359AS20 SEN 43.~~85000~~79690% 23187,~~217~~910,~~059~~000.6300 93594,~~835~~563.6252 13,~~110~~115,~~795~~482.3589 1-A2AX ~~86359AMQ3~~86359AS38 IOSEN 40.~~85000~~24000% 0.00 1637,~~131~~582.2700 0.00 2-A 86359AS46 SEN 4.66967% 102,116,000.00 397,373.38 416,476.45 3-A1 ~~86359AMR1~~86359AS53 SEN 54.45000% 49130,~~621~~000,~~191~~000.3000 ~~225~~482,~~362~~083.9133 41,~~449~~170,~~262~~934.8121 23-A2 ~~86359AMS9~~86359AS61 IOSEN 54.~~45000~~23000% 0235,799,000.00 10831,~~786~~191.48 4,184,216.31 3-A3 86359AS79 SEN 3.98000% 64,186,000.00 212,883.57 0.00 3-A1A4 ~~86359AMT7~~86359AS87 SEN 4.~~34000~~50000% ~~301~~58,~~051~~322,~~671~~000.9400 1218,~~088,803~~707.5550 ~~17,297,933~~0.9200 3-A2A5 ~~86359AMU4~~86359AS95 SEN 4.~~25000~~53000% 89106,~~698~~235,~~822~~000.1800 ~~317~~401,~~683~~037.3313 50.00 3-A6 86359AT29 SEN 4.58000% 0.00 123,~~153~~265.63 0.00 3-AX 86359AT37 SEN 4.58000% 0.00 90,~~946~~828.7965 0.00 3-A3PAX ~~86359AMV2~~86359AT45 IOSEN 4.~~25000~~58000% 0.00 ~~416~~68,~~712~~863.2876 0.00 4-A1A ~~86359AMW0~~86359AT52 SEN 4.~~61000~~39000% ~~140~~48,~~502~~015,~~772~~000.8900 ~~539~~175,~~764~~654.8287 881,~~452,800~~516.0862 4-A2AX ~~86359AMX8~~86359AT60 IOSEN 4.~~61000~~39000% 0.00 ~~115~~7,~~667~~197.1495 0.00 B15-A ~~86359AMY6~~86359AT78 ~~SUB~~SEN 4.76677% 111,301,000.00 442,121.47 1,064,855.60 6-A 86359AT86 SEN 4.90322% 86,156,000.00 352,035.08 1,239,691.44 7-A 86359AU35 SEN 5.~~61086~~24629% 24,~~549~~227,~~704~~000.1400 ~~114~~105,~~787~~918.4931 25,123.32 B1-I 86359AU43 SUB 2.61000% 6,667,000.00 14,500.73 1,666.12 B1-I-X 86359AU50 SUB 1.42690% 0.00 7,~~198~~927.0964 0.00 B2-I ~~86359AMZ3~~86359AU68 SUB 53.~~61086~~04000% 52,~~259~~727,~~938~~000.2400 246,~~593~~908.9940 681.49 B2-I-X 86359AU76 SUB 0.99690% 0.00 2,~~613~~265.5246 B30.00 ~~86359ANA7~~B1-II 86359AU84 SUB 54.~~61086~~65601% 334,~~505~~255,~~960~~000.3500 132,909.76 16,~~392~~170.8879 1B2-II 86359AU92 SUB 4.65601% 8,~~742~~179,000.0200 B431,734.61 ~~86359ANC3~~3,861.07 B3 86359AV26 SUB 54.~~61086~~49756% 17,~~752~~529,~~980~~000.1700 828,~~196~~218.44 ~~871~~3,126.0112 B5B4 ~~86359AND1~~86359AV42 SUB 54.~~61086~~49756% 3,671,000.00 13,758.78 1,~~752~~524.24 B5 86359AV59 SUB 4.49756% 3,~~980~~671,000.1700 813,~~196~~758.4478 ~~871~~1,524.0124 B6 ~~86359ANE9~~86359AV67 SUB 54.~~61086~~49756% 13,~~760~~691,096.00 13,834.1610 81,~~233~~532.1658 ~~874~~R SAC0326R5 SEN 4.9103690% 100.00 1.52 100.00 P-I ~~SAC036AUP~~SAC0326P1 SEN 0.00000% 0.00 280.00 0.00 P-II SAC0326P2 SEN 0.00000% 0.00 18,~~403~~740.5008 0.00 RP-III ~~SAC036AUR~~SAC0326P3 SEN 50.~~72116~~00000% 0.00 0.00 0.00 P-IV SAC0326P4 SEN 0.00000% 0.00 7,921.88 0.00 Totals ~~642~~1,~~673~~224,~~915~~657,196.1700 34,~~033~~833,~~551~~787.3081 3611,~~483~~328,~~909~~483.5149

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1A 0.00 22184,~~106~~794,~~264~~517.2811 13,~~204~~710,~~630~~046.9741 0.00 1-A2AX 0.00 0.00 1637,~~131~~582.2700 0.00 2-A 0.00 101,699,523.55 813,849.83 0.00 3-A1 0.00 45128,~~171~~829,~~928~~065.4979 41,~~674~~653,~~625~~017.7254 0.00 23-A2 0.00 231,614,783.69 5,015,407.79 0.00 103-A3 0.00 64,~~786~~186,000.4800 212,883.57 0.00 3-A1A4 0.00 ~~283~~58,~~753~~322,~~738~~000.0200 18218,~~386,737~~707.4750 0.00 3-A2A5 0.00 84106,~~544~~235,~~875~~000.3900 5401,~~471~~037.13 0.00 3-A6 0.00 0.00 123,~~630~~265.1263 0.00 3-A3AX 0.00 0.00 ~~416~~90,~~712~~828.2865 0.00 3-PAX 0.00 0.00 68,863.76 0.00 4-A1A 0.00 ~~132~~47,~~049~~933,~~972~~483.8138 8257,~~992,564~~171.9049 0.00 4-A2AX 0.00 0.00 ~~115~~7,~~667~~197.1495 0.00 B15-A 0.00 24110,~~537~~236,144.40 1,506,977.0407 ~~126~~0.00 6-A 0.00 84,~~985~~916,308.5856 1,591,726.52 0.00 B27-A 0.00 524,~~257~~201,~~324~~876.7168 27131,~~207~~041.63 0.00 B1-I 0.00 6,665,333.88 16,166.85 0.00 B1-I-X 0.00 0.00 7,927.64 0.00 B2-I 0.00 2,726,318.51 7,589.89 0.00 B2-I-X 0.00 0.00 2,265.46 0.00 B1-II 0.00 34,238,829.21 149,080.55 0.00 B2-II 0.00 8,175,138.93 35,595.68 0.00 B3 0.00 37,~~504~~525,~~218~~873.3388 1831,~~134~~344.9056 0.00 B4 0.00 13,~~752~~669,~~109~~475.1776 915,~~067~~283.4502 0.00 B5 0.00 13,~~752~~669,~~109~~475.1776 915,~~067~~283.4502 0.00 B6 0.00 13,~~759~~689,~~959~~563.2542 915,~~108~~366.0768 0.00 R 0.00 0.00 101.52 0.00 P-I 0.00 0.00 280.00 0.00 P-II 0.00 0.00 18,~~403~~740.5008 0.00 RP-III 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 7,921.88 0.00 Totals 0.00 ~~606~~1,~~190~~213,~~005~~328,712.6651 3916,~~517~~162,~~460~~271.8130 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-A1A 27187,~~223~~910,000.00 23187,~~217~~910,~~059~~000.6300 1846,~~638~~958.4521 13,~~092~~068,~~156~~524.9068 0.00 0.00 1-A2AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1A 102,116,000.00 102,116,000.00 51,~~047~~305.21 365,171.24 0.00 0.00 3-A1 130,000,000.00 49130,~~621~~000,~~191~~000.3000 1658,~~104~~119.5100 41,~~433~~112,~~158~~815.3021 0.00 0.00 23-A2 235,799,000.00 235,799,000.00 207,682.42 3,976,533.89 0.00 0.00 3-A3 64,186,000.00 64,186,000.00 0.00 0.00 0.00 0.00 3-A1A4 ~~335~~58,~~625~~322,000.00 ~~301~~58,~~051~~322,~~671~~000.9400 ~~151~~0.00 0.00 0.00 0.00 3-A5 106,~~747~~235,000.6600 17106,~~146~~235,~~186~~000.2600 0.00 0.00 0.00 0.00 3-A2A6 ~~100~~0.00 0.00 0.00 0.00 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-PAX 0.00 0.00 0.00 0.00 0.00 0.00 4-A 48,~~000~~015,000.00 8948,~~698~~015,~~822~~000.1800 4558,~~213~~182.4615 523,~~108,733~~334.3347 0.00 0.00 34-A3AX 0.00 0.00 0.00 0.00 0.00 0.00 45-A1A ~~150~~111,~~510~~301,000.00 ~~140~~111,~~502~~301,~~772~~000.8900 6730,~~344~~192.8987 1,034,662.73 0.00 0.00 6-A 86,156,000.00 86,156,000.00 41,706.37 1,197,985.07 0.00 0.00 7-A 24,227,000.00 24,227,000.00 8,~~385~~998.60 16,~~455~~124.1972 0.00 0.00 4B1-A2I 6,667,000.00 6,667,000.00 1,666.12 0.00 0.00 0.00 B1-I-X 0.00 0.00 0.00 0.00 0.00 0.00 B2-I 2,727,000.00 2,727,000.00 681.49 0.00 0.00 0.00 B2-I-X 0.00 0.00 0.00 0.00 0.00 0.00 B1-II 2434,~~606~~255,000.00 2434,~~549~~255,~~704~~000.1400 1216,~~198~~170.0979 0.00 0.00 0.00 B2-II 58,~~272~~179,000.00 58,~~259~~179,~~938~~000.2400 23,~~613~~861.5207 0.00 0.00 0.00 B3 37,~~514~~529,000.00 37,~~505~~529,~~960~~000.3500 13,~~742~~126.0212 0.00 0.00 0.00 B4 13,~~757~~671,000.00 13,~~752~~671,~~980~~000.1700 ~~871~~1,524.0124 0.00 0.00 0.00 B5 13,~~757~~671,000.00 13,~~752~~671,~~980~~000.1700 ~~871~~1,524.0124 0.00 0.00 0.00 B6 13,~~764~~691,~~872~~096.00 13,~~760~~691,~~834~~096.1600 ~~874~~1,532.9158 0.00 0.00 0.00 R 100.00 100.00 1.51 98.49 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 0.00 RP-II ~~100~~0.00 0.00 0.00 0.00 0.00 0.00 P-III 0.00 0.00 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 0.00 0.00 0.00 0.00 Totals ~~703~~1,~~075~~224,~~972~~657,196.00 ~~642~~1,~~673~~224,~~915~~657,196.1700 ~~318~~533,~~219~~232.5399 3610,~~165~~795,~~689~~250.9850 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-A1A 13,~~110~~115,~~795~~482.3589 22184,~~106~~794,~~264~~517.2811 0.~~81204365~~98342035 13,~~110~~115,~~795~~482.3589 1-A2AX 0.00 0.00 0.00000000 0.00 2-A 416,476.45 101,699,523.55 0.99592154 416,476.45 3-A1 1,170,934.21 128,829,065.79 0.99099281 1,170,934.21 3-A2 4,~~449~~184,~~262~~216.8131 45231,~~171~~614,~~928~~783.4969 0.~~88490858~~98225516 4,~~449~~184,~~262~~216.8131 23-A2A3 0.00 64,186,000.00 1.00000000 0.00 3-A4 0.00 58,322,000.00 1.00000000 0.00 3-A1A5 170.00 106,~~297~~235,000.00 1.00000000 0.00 3-A6 0.00 0.00 0.00000000 0.00 3-AX 0.00 0.00 0.00000000 0.00 3-PAX 0.00 0.00 0.00000000 0.00 4-A 81,516.62 47,933,483.9238 ~~283~~0.99830227 81,~~753~~516.62 4-AX 0.00 0.00 0.00000000 0.00 5-A 1,~~738~~064,855.0260 110,236,144.40 0.~~84544875~~99043265 171,~~297~~064,~~933~~855.9260 36-A2A 51,~~153~~239,~~946~~691.7944 84,~~544~~916,~~875~~308.3956 0.~~84544875~~98561108 51,~~153~~239,~~946~~691.7944 37-A3A 25,123.32 24,201,876.68 0.99896300 25,123.32 B1-I 1,666.12 6,665,333.88 0.99975009 1,666.12 B1-I-X 0.00 0.00 0.00000000 0.00 4B2-A1I ~~8,452,800~~681.0849 ~~132~~2,~~049~~726,~~972~~318.8151 0.~~87735016~~99975010 ~~8,452,800~~681.0849 4B2-A2I-X 0.00 0.00 0.00000000 0.00 B1-II 1216,~~198~~170.0979 2434,~~537~~238,~~506~~829.0421 0.~~99721637~~99952793 1216,~~198~~170.0979 B2-II 23,~~613~~861.5207 58,~~257~~175,~~324~~138.7193 0.~~99721637~~99952793 23,~~613~~861.5207 B3 13,~~742~~126.0212 37,~~504~~525,~~218~~873.3388 0.~~99721637~~99958479 13,~~742~~126.0212 B4 ~~871~~1,524.0124 13,~~752~~669,~~109~~475.1776 0.~~99721637~~99958479 ~~871~~1,524.0124 B5 ~~871~~1,524.0124 13,~~752~~669,~~109~~475.1776 0.~~99721637~~99958479 ~~871~~1,524.0124 B6 ~~874~~1,532.9158 13,~~759~~689,~~959~~563.2542 0.~~99721637~~99958479 ~~874~~1,532.9158 R 100.00 0.00 0.00000000 100.00 P-I 0.00 0.00 0.00000000 0.00 RP-II 0.00 0.00 0.00000000 0.00 P-III 0.00 0.00 0.00000000 0.00 P-IV 0.00 0.00 0.00000000 0.00 Totals 3611,~~483~~328,~~909~~483.5149 ~~606~~1,~~190~~213,~~005~~328,712.6651 0.~~86219702~~99074967 3611,~~483~~328,~~909~~483.5149

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1A 27187,~~223~~910,000.00 ~~852~~1000.~~84721118~~00000000 0.~~68465819~~24989734 4016.~~11890313~~32975722 0.00000000 1-A2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A 102,116,000.00 1000.00000000 0.50242087 3.57604332 0.00000000 3-A1 51130,~~047~~000,000.00 ~~972~~1000.~~06870727~~00000000 0.~~31548397~~44706923 868.~~84463925~~56011700 0.00000000 23-A2 0235,799,000.00 1000.00000000 0.88076039 16.86408293 0.00000000 3-A3 64,186,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1A4 ~~335~~58,~~625~~322,000.00 ~~896~~1000.~~98822180~~00000000 0.~~45213455~~00000000 510.~~08733336~~00000000 0.00000000 3-A2A5 ~~100~~106,~~000~~235,000.00 ~~896~~1000.~~98822180~~00000000 0.~~45213460~~00000000 510.~~08733330~~00000000 0.00000000 3-A3A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1A ~~150~~48,~~510~~015,000.00 ~~933~~1000.~~51121447~~00000000 01.~~44744462~~21174945 550.~~71360833~~48598292 0.00000000 4-A2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B15-A 111,301,000.00 1000.00000000 0.27127223 9.29607757 0.00000000 6-A 86,156,000.00 1000.00000000 0.48407969 13.90483623 0.00000000 7-A 24,~~606~~227,000.00 ~~997~~1000.~~71210843~~00000000 0.~~49573641~~37142857 0.66556817 0.00000000 B1-I 6,667,000.00 1000.00000000 0.24990550 0.00000000 0.00000000 B1-I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B2-I 52,~~272~~727,000.00 ~~997~~1000.~~71210926~~00000000 0.~~49573596~~24990466 0.00000000 0.00000000 B2-I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 34,255,000.00 1000.00000000 0.47207094 0.00000000 0.00000000 B2-II 8,179,000.00 1000.00000000 0.47207116 0.00000000 0.00000000 B3 37,~~514~~529,000.00 ~~997~~1000.~~71210871~~00000000 0.~~49573705~~41521052 0.00000000 0.00000000 B4 13,~~757~~671,000.00 ~~997~~1000.~~71210586~~00000000 0.~~49573705~~41521111 0.00000000 0.00000000 B5 13,~~757~~671,000.00 ~~997~~1000.~~71210586~~00000000 0.~~49573705~~41521111 0.00000000 0.00000000 B6 13,~~764~~691,~~872~~096.00 ~~997~~1000.~~71210603~~00000000 0.~~49573567~~41521001 0.00000000 0.00000000 R 100.00 1000.00000000 15.10000000 984.90000000 0.00000000 P-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RP-II ~~100~~0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All ~~classes~~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-A1A 0.00000000 4016.~~80356133~~57965457 ~~812~~983.~~04364985~~42034543 0.~~81204365~~98342035 4016.~~80356133~~57965457 1-A2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A 0.00000000 4.07846420 995.92153580 0.99592154 4.07846420 3-A1 0.00000000 879.~~16012322~~00718623 ~~884~~990.~~90858405~~99281377 0.~~88490858~~99099281 879.~~16012322~~00718623 23-A2 0.00000000 17.74484332 982.25515668 0.98225516 17.74484332 3-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A1A5 0.00000000 510.~~53946792~~00000000 ~~845~~1,000.~~44875388~~00000000 1.00000000 0.~~84544875~~00000000 513-A6 0.~~53946792~~00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A2AX 0.00000000 510.~~53946790~~00000000 ~~845~~0.~~44875390~~00000000 0.~~84544875~~00000000 510.~~53946790~~00000000 3-A3PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1A 0.00000000 561.~~16105295~~69773238 ~~877~~998.~~35016152~~30226762 0.~~87735016~~99830227 561.~~16105295~~69773238 4-A2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 9.56734980 990.43265020 0.99043265 9.56734980 6-A 0.00000000 14.38891592 985.61108408 0.98561108 14.38891592 7-A 0.00000000 1.03699674 998.96300326 0.99896300 1.03699674 B1-I 0.00000000 0.~~49573641~~24990550 ~~997~~999.~~21637162~~75009450 0.~~99721637~~99975009 0.~~49573641~~24990550 B1-I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B2-I 0.00000000 0.~~49573596~~24990466 ~~997~~999.~~21637140~~75009534 0.~~99721637~~99975010 0.~~49573596~~24990466 B2-I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 0.00000000 0.47207094 999.52792906 0.99952793 0.47207094 B2-II 0.00000000 0.47207116 999.52792884 0.99952793 0.47207116 B3 0.00000000 0.~~49573705~~41521052 ~~997~~999.~~21637166~~58478948 0.~~99721637~~99958479 0.~~49573705~~41521052 B4 0.00000000 0.~~49573705~~41521111 ~~997~~999.~~21637450~~58478889 0.~~99721637~~99958479 0.~~49573705~~41521111 B5 0.00000000 0.~~49573705~~41521111 ~~997~~999.~~21637450~~58478889 0.~~99721637~~99958479 0.~~49573705~~41521111 B6 0.00000000 0.~~49573567~~41521001 ~~997~~999.~~21637037~~58478999 0.~~99721637~~99958479 0.~~49573567~~41521001 R 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RP-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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-A1A 27187,~~223~~910,000.00 43.~~85000~~79690% 23187,~~217~~910,~~059~~000.6300 93594,~~835~~563.6252 0.00 0.00 1-A2AX 0.00 40.~~85000~~24000% 3187,~~991~~910,~~241~~000.8200 1637,~~131~~582.2700 0.00 0.00 2-A 102,116,000.00 4.66967% 102,116,000.00 397,373.38 0.00 0.00 3-A1 51130,~~047~~000,000.00 54.45000% 49130,~~621~~000,~~191~~000.3000 ~~225~~482,~~362~~083.9133 0.00 0.00 23-A2 0235,799,000.00 54.~~45000~~23000% 2235,~~375~~799,~~005~~000.1700 10831,~~786~~191.48 0.00 0.00 3-A1A3 ~~335~~64,~~625~~186,000.00 43.~~34000~~98000% ~~301~~64,~~051~~186,~~671~~000.9400 1212,~~088~~883.57 0.00 0.00 3-A4 58,~~803~~322,000.5500 4.50000% 58,322,000.00 218,707.50 0.00 0.00 3-A2A5 ~~100~~106,235,000.00 4.53000% 106,235,000.00 401,037.13 0.00 0.00 3-A6 0.00 4.~~25000~~58000% 8932,~~698~~296,~~822~~672.1800 ~~317~~123,~~683~~265.3363 0.00 0.00 3-A3AX 0.00 4.~~25000~~58000% ~~117~~23,~~659~~797,~~938~~898.2145 ~~416~~90,~~712~~828.2865 0.00 0.00 3-PAX 0.00 4.58000% 18,042,907.12 68,863.76 0.00 0.00 4-A1A ~~150~~48,~~510~~015,000.00 4.~~61000~~39000% ~~140~~48,~~502~~015,~~772~~000.8900 ~~539~~175,~~764~~654.8287 0.00 0.00 4-A2AX 0.00 4.~~61000~~39000% 301,~~108~~967,~~581~~547.8784 ~~115~~7,~~667~~197.1495 0.00 0.00 B15-A 111,301,000.00 4.76677% 111,301,000.00 442,121.47 0.00 0.00 6-A 86,156,000.00 4.90322% 86,156,000.00 352,035.08 0.00 0.00 7-A 24,~~606~~227,000.00 5.~~61086~~24629% 24,~~549~~227,~~704~~000.00 105,918.31 0.00 0.00 B1-I 6,667,000.00 2.61000% 6,667,000.00 14,500.73 ~~114~~0.00 0.00 B1-I-X 0.00 1.42690% 6,~~787~~667,000.4900 7,927.64 0.00 0.00 B2-I 52,~~272~~727,000.00 53.~~61086~~04000% 52,~~259~~727,~~938~~000.2400 246,~~593~~908.9940 0.00 0.00 B2-I-X 0.00 0.99690% 2,727,000.00 2,265.46 0.00 0.00 B1-II 34,255,000.00 4.65601% 34,255,000.00 132,909.76 0.00 0.00 B2-II 8,179,000.00 4.65601% 8,179,000.00 31,734.61 0.00 0.00 B3 37,~~514~~529,000.00 54.~~61086~~49756% 37,~~505~~529,~~960~~000.3500 1628,~~392~~218.8844 0.00 0.00 B4 13,~~757~~671,000.00 54.~~61086~~49756% 13,~~752~~671,~~980~~000.1700 813,~~196~~758.4478 0.00 0.00 B5 13,~~757~~671,000.00 54.~~61086~~49756% 13,~~752~~671,~~980~~000.1700 813,~~196~~758.4478 0.00 0.00 B6 13,~~764~~691,~~872~~096.00 54.~~61086~~49756% 13,~~760~~691,~~834~~096.1600 813,~~233~~834.1610 0.00 0.00 R 100.00 4.03690% 100.00 0.34 0.00 0.00 P-I 0.00 0.00000% 0.00 0.00 0.00 0.00 RP-II ~~100~~0.00 50.~~72116~~00000% 0.00 0.00 0.00 0.00 P-III 0.00 0.00000% 0.00 0.00 0.00 0.00 P-IV 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals ~~703~~1,~~075~~224,~~972~~657,196.00 34,~~005~~807,~~147~~124.8067 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-A1A 0.00 0.00 93594,~~835~~563.6252 0.00 22184,~~106~~794,~~264~~517.2811 1-A2AX 0.00 0.00 1637,~~131~~582.2700 0.00 3184,~~838~~794,~~575~~517.0811 2-A 0.00 0.00 397,373.38 0.00 101,699,523.55 3-A1 0.00 0.00 ~~225~~482,~~362~~083.9133 0.00 45128,~~171~~829,~~928~~065.4979 23-A2 0.00 0.00 10831,~~786~~191.48 0.00 2231,~~177~~614,~~025~~783.7369 3-A1A3 0.00 0.00 1212,~~088~~883.57 0.00 64,~~803~~186,000.5500 3-A4 0.00 ~~283~~0.00 218,~~753~~707.50 0.00 58,~~738~~322,000.0200 3-A2A5 0.00 0.00 ~~317~~401,~~683~~037.3313 0.00 106,235,000.00 3-A6 0.00 0.00 123,265.63 0.00 31,943,681.84 3-AX 0.00 0.00 90,~~544~~828.65 0.00 23,~~875~~505,897.3923 3-A3PAX 0.00 0.00 ~~416~~68,~~712~~863.2876 0.00 ~~110~~18,~~889~~032,~~088~~553.0412 4-A1A 0.00 0.00 ~~539~~175,~~764~~654.8287 0.00 ~~132~~47,~~049~~933,~~972~~483.8138 4-A2AX 0.00 0.00 ~~115~~7,~~667~~197.95 0.00 1,966,191.40 5-A 0.00 0.00 442,121.47 0.00 110,236,144.40 6-A 0.00 0.00 352,035.08 0.00 84,916,308.56 7-A 0.00 0.00 105,918.31 0.00 24,201,876.68 B1-I 0.00 0.00 14,500.73 0.00 286,~~100~~665,~~157~~333.5788 B1-I-X 0.00 0.00 ~~114~~7,~~787~~927.4964 0.00 246,~~537~~665,~~506~~333.0488 B2-I 0.00 0.00 246,~~593~~908.9940 0.00 52,~~257~~726,~~324~~318.7151 B3B2-I-X 0.00 0.00 162,~~392~~265.8846 0.00 32,~~504~~726,~~218~~318.3351 B4B1-II 0.00 0.00 132,909.76 0.00 34,238,829.21 B2-II 0.00 0.00 31,734.61 0.00 8,~~196~~175,138.93 B3 0.00 0.00 28,218.44 0.00 17,~~752~~525,~~109~~873.1788 B4 0.00 0.00 13,758.78 0.00 3,669,475.76 B5 0.00 0.00 813,~~196~~758.4478 0.00 13,~~752~~669,~~109~~475.1776 B6 0.00 0.00 813,~~233~~834.1610 0.00 13,~~759~~689,~~959~~563.2542 R 0.00 0.00 1.52 0.00 0.00 P-I 0.00 0.00 280.00 0.00 0.00 P-II 0.00 0.00 18,~~403~~740.5008 0.00 0.00 RP-III 0.00 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 7,921.88 0.00 0.00 Totals 0.00 0.00 34,~~033~~833,~~551~~787.3081 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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-A1A 27187,~~223~~910,000.00 43.~~85000~~79690% ~~852~~1000.~~84721118~~00000000 3.~~44692429~~16408664 0.00000000 0.00000000 1-A2AX 0.00 0.24000% 1000.00000000 0.20000000 0.00000000 0.00000000 2-A 102,116,000.00 4.~~85000~~66967% ~~815~~1000.~~95407792~~00000000 3.~~29781460~~89139195 0.00000000 0.00000000 23-A1 51130,~~047~~000,000.00 54.45000% ~~972~~1000.~~06870727~~00000000 43.~~41481204~~70833331 0.00000000 0.00000000 23-A2 235,799,000.00 4.23000% 1000.00000000 3.52500002 0.00000000 0.00000000 3-A3 64,186,000.00 53.~~45000~~98000% ~~924~~1000.~~90135510~~00000000 43.~~20059295~~31666672 0.00000000 0.00000000 3-A1A4 ~~335~~58,~~625~~322,000.00 4.~~34000~~50000% ~~896~~1000.~~98822180~~00000000 3.~~24410741~~75000000 0.00000000 0.00000000 3-A2A5 ~~100~~106,~~000~~235,000.00 4.~~25000~~53000% ~~896~~1000.~~98822180~~00000000 3.~~17683330~~77500005 0.00000000 0.00000000 3-A3A6 0.00 4.~~25000~~58000% ~~893~~1000.~~05582025~~00000000 3.~~16290602~~81666662 0.00000000 0.00000000 3-AX 0.00 4.58000% 1000.00000000 3.81666685 0.00000000 0.00000000 3-A1PAX ~~150~~0.00 4.58000% 1000.00000000 3.81666655 0.00000000 0.00000000 4-A 48,~~510~~015,000.00 4.~~61000~~39000% ~~933~~1000.~~51121447~~00000000 3.~~58623892~~65833323 0.00000000 0.00000000 4-A2AX 0.00 4.~~61000~~39000% ~~925~~1000.~~02450370~~00000000 3.~~55363594~~65833544 0.00000000 0.00000000 B15-A 111,301,000.00 4.76677% 1000.00000000 3.97230456 0.00000000 0.00000000 6-A 86,156,000.00 4.90322% 1000.00000000 4.08601931 0.00000000 0.00000000 7-A 24,~~606~~227,000.00 5.~~61086~~24629% ~~997~~1000.~~71210843~~00000000 4.~~66502032~~37191192 0.00000000 0.00000000 B1-I 6,667,000.00 2.61000% 1000.00000000 2.17500075 0.00000000 0.00000000 B1-I-X 0.00 1.42690% 1000.00000000 1.18908655 0.00000000 0.00000000 B2-I 52,~~272~~727,000.00 53.~~61086~~04000% ~~997~~1000.~~71210926~~00000000 42.~~66502086~~53333333 0.00000000 0.00000000 B3B2-I-X 0.00 0.99690% 1000.00000000 0.83075174 0.00000000 0.00000000 B1-II 34,255,000.00 4.65601% 1000.00000000 3.88001051 0.00000000 0.00000000 B2-II 8,~~514~~179,000.00 54.~~61086~~65601% ~~997~~1000.~~71210871~~00000000 3.88001100 0.00000000 0.00000000 B3 7,529,000.00 4.~~66501992~~49756% 1000.00000000 3.74796653 0.00000000 0.00000000 B4 13,~~757~~671,000.00 54.~~61086~~49756% ~~997~~1000.~~71210586~~00000000 43.~~66501992~~74796513 0.00000000 0.00000000 B5 13,~~757~~671,000.00 54.~~61086~~49756% ~~997~~1000.~~71210586~~00000000 43.~~66501992~~74796513 0.00000000 0.00000000 B6 13,~~764~~691,~~872~~096.00 54.~~61086~~49756% ~~997~~1000.~~71210603~~00000000 3.74796537 0.00000000 0.00000000 R 100.00 4.~~66501820~~03690% 1000.00000000 3.40000000 0.00000000 0.00000000 P-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 RP-II ~~100~~0.00 50.~~72116~~00000% 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All ~~classes~~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-A1A 0.00000000 0.00000000 3.~~44692429~~16408664 0.00000000 ~~812~~983.~~04364985~~42034543 1-A2AX 0.00000000 0.00000000 30.~~29781460~~20000000 0.00000000 ~~784~~983.~~74347864~~42034543 2-A 0.00000000 0.00000000 3.89139195 0.00000000 995.92153580 3-A1 0.00000000 0.00000000 43.~~41481204~~70833331 0.00000000 ~~884~~990.~~90858405~~99281377 23-A2 0.00000000 0.00000000 43.~~20059295~~52500002 0.00000000 ~~847~~982.~~80196406~~25515668 3-A1A3 0.00000000 0.00000000 3.~~24410741~~31666672 0.00000000 ~~845~~1000.~~44875388~~00000000 3-A2A4 0.00000000 0.00000000 3.~~17683330~~75000000 0.00000000 ~~845~~1000.~~44875390~~00000000 3-A3A5 0.00000000 0.00000000 3.~~16290602~~77500005 0.00000000 ~~841~~1000.~~66409556~~00000000 3-A6 0.00000000 0.00000000 3.81666662 0.00000000 989.07038595 3-AX 0.00000000 0.00000000 3.81666685 0.00000000 987.72995773 3-PAX 0.00000000 0.00000000 3.81666655 0.00000000 999.42614569 4-A1A 0.00000000 0.00000000 3.~~58623892~~65833323 0.00000000 ~~877~~998.~~35016152~~30226762 4-A2AX 0.00000000 0.00000000 3.~~55363594~~65833544 0.00000000 ~~863~~999.~~31978113~~31059364 B15-A 0.00000000 0.00000000 3.97230456 0.00000000 990.43265020 6-A 0.00000000 0.00000000 4.~~66502032~~08601931 0.00000000 ~~997~~985.~~21637162~~61108408 B27-A 0.00000000 0.00000000 4.~~66502086~~37191192 0.00000000 ~~997~~998.~~21637140~~96300326 B1-I 0.00000000 0.00000000 2.17500075 0.00000000 999.75009450 B1-I-X 0.00000000 0.00000000 1.18908655 0.00000000 999.75009450 B2-I 0.00000000 0.00000000 2.53333333 0.00000000 999.75009534 B2-I-X 0.00000000 0.00000000 0.83075174 0.00000000 999.75009534 B1-II 0.00000000 0.00000000 3.88001051 0.00000000 999.52792906 B2-II 0.00000000 0.00000000 3.88001100 0.00000000 999.52792884 B3 0.00000000 0.00000000 43.~~66501992~~74796653 0.00000000 ~~997~~999.~~21637166~~58478948 B4 0.00000000 0.00000000 43.~~66501992~~74796513 0.00000000 ~~997~~999.~~21637450~~58478889 B5 0.00000000 0.00000000 43.~~66501992~~74796513 0.00000000 ~~997~~999.~~21637450~~58478889 B6 0.00000000 0.00000000 43.~~66501820~~74796537 0.00000000 ~~997~~999.~~21637037~~58478999 R 0.00000000 0.00000000 15.20000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RP-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,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 3916,~~654~~460,~~430~~398.6730 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 3916,~~654~~460,~~430~~398.6730 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~136~~298,~~969~~127.8600 Payment of Interest and Principal 3916,~~517~~162,~~460~~271.8130 Total Withdrawals (Pool Distribution Amount) 3916,~~654~~460,~~430~~398.6730 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~133~~292,~~890~~003.3971 Trustee Fee - Wells Fargo Bank, N.A. 36,~~079~~123.4729 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~136~~298,~~969~~127.8600

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 01 0 0 01 0271,539.00 0.00 0.00 0271,539.00 30 Days 10 0 0 0 10 ~~483,000~~0.00 0.00 0.00 0.00 ~~483,000~~0.00 60 Days 10 0 0 0 10 ~~599,373~~0.5600 0.00 0.00 0.00 ~~599,373~~0.5600 90 Days 20 0 0 0 20 ~~1,747,344~~0.4500 0.00 0.00 0.00 ~~1,747,344~~0.4500 120 Days 0 0 10 0 10 0.00 0.00 ~~995,104~~0.1700 0.00 ~~995,104~~0.1700 150 Days 0 0 20 0 20 0.00 0.00 ~~674,304~~0.8100 0.00 ~~674,304~~0.8100 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 31 0 70 ~~2,829,718.01~~1 0.00 1271,~~669,408~~539.9800 0.00 40.00 271,~~499,126~~539.9900 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~~034495% 0.000000% 0.000000% 0.~~000000~~034495% 0.~~000000~~022373% 0.000000% 0.000000% 0.~~000000~~022373% 30 Days 0.~~087260~~000000% 0.000000% 0.000000% 0.000000% 0.~~087260~~000000% 0.~~079648~~000000% 0.000000% 0.000000% 0.000000% 0.~~079648~~000000% 60 Days 0.~~087260~~000000% 0.000000% 0.000000% 0.000000% 0.~~087260~~000000% 0.~~098838~~000000% 0.000000% 0.000000% 0.000000% 0.~~098838~~000000% 90 Days 0.~~174520~~000000% 0.000000% 0.000000% 0.000000% 0.~~174520~~000000% 0.~~288142~~000000% 0.000000% 0.000000% 0.000000% 0.~~288142~~000000% 120 Days 0.000000% 0.000000% 0.~~087260~~000000% 0.000000% 0.~~087260~~000000% 0.000000% 0.000000% 0.~~164095~~000000% 0.000000% 0.~~164095~~000000% 150 Days 0.000000% 0.000000% 0.~~174520~~000000% 0.000000% 0.~~174520~~000000% 0.000000% 0.000000% 0.~~111195~~000000% 0.000000% 0.~~111195~~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.~~349040~~000000% 0.~~000000~~034495% 0.~~261780~~000000% 0.000000% 0.~~610820~~034495% 0.~~466628~~000000% 0.~~000000~~022373% 0.~~275290~~000000% 0.000000% 0.~~741918~~022373%

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 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 10 0 0 0 10 ~~247,344~~0.4500 0.00 0.00 0.00 ~~247,344~~0.4500 120 Days 0 0 10 0 10 0.00 0.00 ~~995,104~~0.1700 0.00 ~~995,104~~0.1700 150 Days 0 0 10 0 10 0.00 0.00 ~~607,000~~0.00 0.00 ~~607,000~~0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 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 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 3 ~~247~~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 1 0 0 1 271,~~344~~539.4500 0.00 10.00 271,~~602,104~~539.1700 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 1 0 0 1 0.00 271,~~849~~539.00 0.00 0.00 271,~~448~~539.6200 0-29 Days 0.070621% 0.000000% 0.000000% 0.070621% 0.043518% 0.000000% 0.000000% 0.043518% 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% 0.070621% 0.000000% 0.000000% 0.070621% 0.000000% 0.043518% 0.000000% 0.000000% 0.043518% 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 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 10.~~562500~~000000% 0.000000% 0.000000% 0.000000% 10.~~562500~~000000% 10.~~043740~~000000% 0.000000% 0.000000% 0.000000% 10.~~043740~~000000% 120 Days 0.000000% 0.000000% 10.~~562500~~000000% 0.000000% 10.~~562500~~000000% 0.000000% 0.000000% 40.~~199123~~000000% 0.000000% 40.~~199123~~000000% 150 Days 0.000000% 0.000000% 10.~~562500~~000000% 0.000000% 10.~~562500~~000000% 0.000000% 0.000000% 20.~~561408~~000000% 0.000000% 20.~~561408~~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.~~562500~~000000% 0.000000% 30.~~125000~~000000% 0.000000% 40.~~687500~~000000% 10.~~043740~~000000% 0.000000% 60.~~760530~~000000% 0.000000% 70.~~804270~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 25 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 36 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 10 0 0 0 10 ~~1,500,000~~0.00 0.00 0.00 0.00 ~~1,500,000~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 10 0 10 0.00 0.00 ~~67,304~~0.8100 0.00 ~~67,304~~0.8100 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 10 0 20 ~~1,500,000~~0.00 0.00 ~~67,304~~0.8100 0.00 ~~1,567,304~~0.8100 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.~~141443~~000000% 0.000000% 0.000000% 0.000000% 0.~~141443~~000000% 0.~~380965~~000000% 0.000000% 0.000000% 0.000000% 0.~~380965~~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.~~141443~~000000% 0.000000% 0.~~141443~~000000% 0.000000% 0.000000% 0.~~017094~~000000% 0.000000% 0.~~017094~~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.~~141443~~000000% 0.000000% 0.~~141443~~000000% 0.000000% 0.~~282885~~000000% 0.~~380965~~000000% 0.000000% 0.~~017094~~000000% 0.000000% 0.~~398059~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 47 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 ~~483,000~~0.00 0.00 0.00 0.00 ~~483,000~~0.00 60 Days 10 0 0 0 10 ~~599,373~~0.5600 0.00 0.00 0.00 ~~599,373~~0.5600 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 ~~1,082,373~~0.5600 0.00 0.00 0.00 ~~1,082,373~~0.5600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~341297~~000000% 0.000000% 0.000000% 0.000000% 0.~~341297~~000000% 0.~~342938~~000000% 0.000000% 0.000000% 0.000000% 0.~~342938~~000000% 60 Days 0.~~341297~~000000% 0.000000% 0.000000% 0.000000% 0.~~341297~~000000% 0.~~425566~~000000% 0.000000% 0.000000% 0.000000% 0.~~425566~~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.~~682594~~000000% 0.000000% 0.000000% 0.000000% 0.~~682594~~000000% 0.~~768504~~000000% 0.000000% 0.000000% 0.000000% 0.~~768504~~000000%

~~SUBORDINATION~~CREDIT ~~LEVEL/CLASS~~ENHANCEMENT ~~PERCENTAGE AND PREPAYMENT PERCENTAGE Current~~ Original $ Original % Current $ Current % ~~Class%~~Bankruptcy ~~Prepayment% Class A 703~~125,~~075,872~~000.00 ~~99.99998578% 606,190,005.66 99.99999997% 93.638426%~~ 0.~~000000~~01020694% ~~Class 1-A-1 675~~125,~~852,872~~000.00 960.~~12800023~~01030224% ~~584,083,741.38~~Fraud ~~96.35324498% 3.646755% 57.324727% Class 1-A-2 675~~24,~~852~~493,~~872~~142.00 ~~96.12800023% 584,083,741.38 96.35324498% 0.000000% 0.000000% Class 2-A-~~1 ~~624,805,872~~.~~00 88.86747619~~99999984% ~~538~~24,~~911~~493,~~812~~142.~~89 88.90146780% 7.451777% 117.137315% Class 2-A-2 624,805,872.~~00 ~~88.86747619% 538,911,812.89 88.90146780% 0.000000% 0.000000% Class 3-A-1 289,180,872.00 41.13081424% 255,158,074.87 42.09209528% 46.809373% 735.814304% Class 3-A-~~2 ~~189,180,872~~.~~00 26.90760025~~01867324% ~~170,613,199.48~~Special ~~28.14516865%~~Hazard 13~~.946927% 219.237037% Class 3-A-3 189~~,~~180~~400,~~872~~000.00 ~~26.90760025% 170,613,199.48 28.14516865% 0.000000% 0.000000% Class 4-A-~~1 ~~38,670,872~~.~~00 5.50024088~~09418375% 38,563,226.67 6.36157414% 21.783595% 342.424595% Class 4-A-2 38,670,872.00 5.50024088% 38,563,226.67 6.36157414% 0.000000% 0.000000% Class B-1 14,064,872.00 2.00047684% 14,025,720.63 2.31374990% 4.047824% 63.629287% Class B-2 8,792,872.00 1.25062900% 8,768,395.92 1.44647649% 0.867273% 13~~.633000% Class B-3 5~~,~~278~~400,~~872~~000.00 ~~0.75082526% 5,264,177.59 0.86840389% 0.578073% 9.086943% Class B-4 3,521,872.00 0.50092339% 3,512,068.42 0.57936759% 0.289036% 4.543471% Class B-5~~ 1~~,764,872~~.~~00 0.25102152~~10439981% ~~1,759,959.25~~Limit ~~0.29033129%~~of ~~0.289036%~~Subordinate's ~~4.543471%~~Exposure ~~Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.290331% 4.563828% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer~~ to ~~the~~Certain ~~Prospectus~~Types ~~Supplement for a Full Description~~ of ~~Loss Exposure~~Losses

~~CREDIT~~COLLATERAL ~~ENHANCEMENT~~STATEMENT ~~Original~~Collateral $Description ~~Original~~Mixed %Fixed ~~Current~~& $Arm ~~Current~~Weighted %Average ~~Bankruptcy~~Gross ~~110,180.00~~Coupon 05.~~01567114~~002464% ~~110,180~~Weighted Average Net Coupon 4.00716339% 0Weighted Average Pass-Through Rate 4.~~01817582~~710339% ~~Fraud~~Weighted 14Average Maturity(Stepdown Calculation ) 358 Beginning Scheduled Collateral Loan Count 2,~~061~~921 Number Of Loans Paid In Full 22 Ending Scheduled Collateral Loan Count 2,~~519~~899 Beginning Scheduled Collateral Balance 1,224,657,196.00 Ending Scheduled Collateral Balance 1,213,328,713.~~99999994%~~15 14Ending Actual Collateral Balance at 31-Aug-2003 1,~~061~~213,~~519~~710,130.0045 ~~2.31965537%~~Monthly ~~Special~~P ~~Hazard~~&I 9Constant 5,~~320~~638,~~254~~485.80 Special Servicing Fee 0.00 1Prepayment Penalties 0.~~32563967%~~00 ~~7,751,022~~Realized Loss Amount 0.4000 1Cumulative Realized Loss 0.~~27864569%~~00 ~~Limit~~Ending ofScheduled ~~Subordinate's~~Balance ~~Exposure~~for toPremium ~~Certain~~Loans ~~Types~~1,213,328,713.15 ofScheduled ~~Losses~~Principal 533,232.97 Unscheduled Principal 10,795,250.50

~~COLLATERAL~~Group ~~STATEMENT~~Level Collateral Statement Group 1 2 3 Collateral Description ~~Mixed~~Fixed 15/30 & ARM ~~Weighted~~Fixed ~~Average~~15/30 ~~Gross~~& ~~Coupon~~ARM ~~5.866959%~~Fixed 15/30 & ARM Weighted Average ~~Net~~ Coupon Rate 4.292904 5.~~616959%~~044812 5.140591 Weighted Average ~~Pass-Through~~Net Rate 54.~~611209%~~042904 4.675670 4.890592 Weighted Average Maturity~~(Stepdown~~ ~~Calculation~~355 )359 ~~353~~358 Beginning ~~Scheduled Collateral~~ Loan Count 538 295 1,~~210~~424 ~~Number Of~~ Loans Paid In Full 6410 ~~Ending~~1 ~~Scheduled~~8 ~~Collateral~~Ending Loan Count 528 294 1,~~146~~416 Beginning Scheduled ~~Collateral~~ Balance ~~642~~202,~~673~~054,~~915~~839.3802 ~~Ending~~108,059,928.01 ~~Scheduled~~629,145,171.34 ~~Collateral~~Ending scheduled Balance ~~606~~198,~~190~~935,~~005~~721.8729 ~~Ending~~107,640,465.21 ~~Actual~~623,774,550.81 ~~Collateral~~Record ~~Balance~~Date at08/31/2003 08/31~~-Jul-~~/2003 ~~606~~08/31/2003 Principal And Interest Constant 773,~~418~~329.58 508,~~114~~576.3054 ~~Monthly~~2,976,420.02 PScheduled &IPrincipal ~~Constant~~50,494.56 54,291.56 281,271.43 Unscheduled Principal 3,~~460~~068,~~337~~623.17 365,171.24 5,089,349.10 Scheduled Interest 722,835.02 454,284.98 2,695,148.59 Servicing Fees 42,094.78 33,241.20 ~~Special~~131,071.87 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,010.30 540.43 3,145.74 FRY Amount 0.00 ~~Prepayment~~0.00 ~~Penalties~~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 679,729.94 420,503.35 2,560,930.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 ~~Class~~0.00 A0.00 ~~Optimal~~Percentage ~~Amount~~of ~~39,289,486~~Cumulative Losses 0.3400 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~Prepayment ~~for~~Penalties ~~Premium~~0.00 ~~Loans~~0.00 ~~606,190,005~~0.8700 ~~Scheduled~~Special ~~Principal~~Servicing ~~318,219~~Fee 0.5300 ~~Unscheduled~~0.00 ~~Principal~~0.00 ~~36,165,689~~Pass-Through Rate 4.98036904 4.669670 4.884591

Group Level Collateral Statement Group 14 25 36 Collateral Description ~~Mixed~~Fixed 15/30 & ARM ~~Mixed~~Fixed 15/30 & ARM ~~Mixed~~Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~939513~~015895 5.~~966602~~206621 5.~~854819~~159854 Weighted Average Net Rate 54.~~689513~~575895 54.~~716602~~772765 54.~~604819~~909223 Weighted Average Maturity ~~352~~358 ~~352~~358 ~~353~~358 Beginning Loan Count 66106 90306 ~~749~~208 Loans Paid In Full 0 2 81 42 Ending Loan Count 64106 82304 ~~707~~207 Beginning Scheduled Balance 2450,~~795~~809,~~754~~862.5790 52117,~~587~~779,~~857~~189.0828 ~~416~~91,~~046~~170,~~899~~645.8163 Ending scheduled Balance 2350,~~683~~724,~~691~~959.8661 48116,~~137~~712,~~631~~576.4433 ~~393~~89,~~582~~928,~~268~~526.2370 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant ~~142~~273,~~634~~949.7360 ~~278~~542,~~543~~976.0151 2436,~~239,611~~156.4153 Scheduled Principal 1961,~~905~~568.8182 1731,~~067~~950.3422 ~~209~~44,~~711~~133.9986 Unscheduled Principal 123,~~092,156~~334.9047 41,~~433~~034,~~158~~662.3073 221,~~254~~197,~~919~~985.5907 Scheduled Interest ~~122~~212,~~728~~380.9278 ~~261~~511,~~475~~026.6729 2392,~~029,899~~022.4267 Servicing Fees 518,~~165~~630.7729 1042,~~955~~582.8161 8619,~~676~~041.4479 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~118~~254.8007 ~~251~~588.9991 ~~1,993~~455.5689 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 ~~117~~193,~~444~~496.3542 ~~250~~467,~~267~~854.8777 1372,~~941,229~~524.4299 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 54.~~683763~~569895 54.~~710852~~766765 54.~~599069~~903223

Group Level Collateral Statement Group 47 Total Collateral Description ~~Mixed~~Fixed 15/30 & ARM Mixed ~~ARM~~Fixed & Arm Weighted Average Coupon Rate 5.~~853635~~502294 5.~~866959~~002464 Weighted Average Net Rate 5.~~603635~~252294 54.~~616959~~716339 Weighted Average Maturity ~~353~~358.00 ~~353~~358.00 Record Date 08/31/2003 08/31/2003 Principal And Interest Constant 127,077.02 5,638,485.80 Beginning Loan Count ~~305~~44 12,~~210~~921 Loans Paid In Full 120 6422 Ending Loan Count ~~293~~44 12,~~146~~899 Beginning Scheduled Balance ~~149~~25,~~243~~637,~~403~~560.9244 ~~642~~1,~~673~~224,~~915~~657,196.3862 Ending ~~scheduled~~Scheduled Balance ~~140~~25,~~786~~611,~~414~~913.3420 ~~606~~1,~~190~~213,~~005.87 Record Date 07/31/2003 07/31/2003 Principal And Interest Constant 799~~328,~~548~~713.0515 ~~3,460,337.20~~ Scheduled Principal 719,~~534~~522.3952 ~~318~~533,~~219~~232.5397 Unscheduled Principal 816,~~385,455~~124.1972 3610,~~165~~795,~~689~~250.9850 Scheduled Interest ~~728~~117,~~013~~554.6650 35,~~142~~105,~~117~~252.6783 Servicing ~~Fees~~Fee 315,~~092~~341.3717 ~~133~~292,~~890~~003.3971 Master Servicing ~~Fees~~Fee 0.00 0.00 Trustee Fee ~~715~~128.1221 36,~~079~~123.4755 ~~FRY~~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 ~~696~~112,~~206~~085.1712 34,~~005~~807,~~147~~125.8157 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.~~597885~~246294 54.~~611209~~710339

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