8-K 1 sac0317a.txt OCTOBER 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): October 27, 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 October 27, 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 October 27, 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 as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 11/3/03 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 October 27, 2003 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 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.~~77781~~50539% ~~151~~145,~~267~~656,~~033~~783.7060 ~~476~~425,~~214~~486.8194 52,~~610~~325,~~250~~413.1082 1AX 86359AXE8 SEN 0.44000% 0.00 5553,~~464~~407.5849 0.00 2A1 86359AXF5 SEN 3.93000% 9491,~~817~~682,~~425~~801.8085 ~~310~~300,~~527~~261.0718 32,~~134~~074,~~623~~564.9537 2A2 86359AXG3 SEN 3.93500% ~~329~~318,~~149~~267,~~211~~678.9134 1,~~079~~043,~~335~~652.1276 107,~~881~~201,~~533~~642.5776 2A3 86359AXH1 SEN 4.00000% ~~142~~137,~~226~~524,~~138~~202.6977 ~~474~~458,~~087~~414.1301 43,~~701~~111,~~935~~846.9256 2AX 86359AXJ7 SEN 3.95000% 0.00 ~~406~~389,~~878~~247.8131 0.00 2PAX 86359AXK4 SEN 3.95000% 0.00 ~~271~~269,~~387~~913.2615 0.00 3A1 86359AXL2 SEN 4.01000% 3837,~~871~~562,~~783~~106.1914 ~~129~~125,~~896~~520.5404 12,~~309~~776,~~677~~773.0503 3A2 86359AXM0 SEN 3.50000% 87,~~270~~991,~~592~~937.1748 2423,~~122~~309.5682 ~~278~~590,~~654~~802.6977 3A3 86359AXN8 SEN 3.10000% 23,~~959~~152,~~905~~642.5187 6159,~~896~~810.4299 ~~807~~1,~~262~~711,555.6463 3AX 86359AXP3 SEN 30.~~64000~~00000% 0.00 8582,~~812~~883.4186 0.00 4A 86359AXQ1 SEN 3.27000% 5857,~~567~~100,~~507~~973.1225 ~~159~~155,~~596~~600.4615 1581,~~466,533~~012.8742 4AX 86359AXR9 SEN 3.27000% 0.00 5855,~~623~~952.1189 0.00 4PAX 86359AXS7 SEN 3.27000% 0.00 53,~~308~~282.0459 0.00 B1I 86359AXT5 SUB 2.~~45063~~46500% 5,~~025~~023,~~216~~678.7257 10,~~262~~319.4647 12,~~538~~307.1552 B1IX 86359AXU2 SUB 1.~~76718~~48039% 0.00 76,~~400~~197.3852 0.00 B2I 86359AXV0 SUB 2.~~95063~~96500% 2,~~129~~128,~~396~~745.8608 5,~~235~~259.8977 ~~651~~977.7879 B2IX 86359AXW8 SUB 10.~~26718~~98039% 0.00 21,~~248~~739.6017 0.00 B1II 86359AXX6 SUB 4.~~02852~~02849% 25,~~811~~800,~~341~~935.3811 86,~~651~~615.1776 10,~~406~~638.2776 B2II 86359AXY4 SUB 4.~~02852~~02849% 5,~~473~~471,~~498~~291.6087 18,~~375~~367.0656 2,~~206~~256.7303 B3 86359AXZ1 SUB 4.~~07892~~00636% 5,~~647~~645,~~945~~814.5145 1918,~~197~~849.9432 2,~~131~~398.0664 B4 86359AXA6 SUB 4.~~07892~~00636% 2,~~379~~378,~~449~~551.2847 87,~~087~~941.9912 ~~897~~1,010.8054 B5 86359AXB4 SUB 4.~~07892~~00636% 2,~~379~~378,~~449~~551.2847 87,~~087~~941.9912 ~~897~~1,010.8054 B6 86359AXC2 SUB 4.~~07892~~00636% 2,~~393~~392,~~115~~212.1216 87,~~134~~986.4473 ~~902~~1,016.9634 R 86359AYA5 SEN 43.~~21399~~66001% 0.00 0.00 0.00 P1 SAC0317P1 SEN 0.00000% 0.00 0.00 0.00 P2 SAC0317P2 SEN 0.00000% 0.00 ~~3,011~~0.5200 0.00 P3 SAC0317P3 SEN 0.00000% 0.00 14,~~383~~603.7274 0.00 Totals ~~898~~870,~~369~~158,~~010~~906.8448 3,~~825~~672,~~227~~564.4846 2820,~~210~~395,~~104~~227.3452

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A 0.00 ~~145~~143,~~656~~331,~~783~~369.6078 62,~~086~~750,~~464~~900.9176 0.00 1AX 0.00 0.00 5553,~~464~~407.5849 0.00 2A1 0.00 9189,~~682~~608,~~801~~237.8548 32,~~445~~374,~~151~~825.0255 0.00 2A2 0.00 ~~318~~311,~~267~~066,~~678~~035.3458 118,~~960~~245,~~868~~295.6952 0.00 2A3 0.00 ~~137~~134,~~524~~412,~~202~~356.7722 53,~~176~~570,~~023~~260.0557 0.00 2AX 0.00 0.00 ~~406~~389,~~878~~247.8131 0.00 2PAX 0.00 0.00 ~~271~~269,~~387~~913.2615 0.00 3A1 0.00 3734,~~562~~785,~~106~~333.1411 12,~~439~~902,~~573~~293.5907 0.00 3A2 0.00 7,~~991~~401,~~937~~134.4870 ~~302~~614,~~777~~112.2559 0.00 3A3 0.00 2321,~~152~~441,~~642~~087.8724 ~~869~~1,~~159~~771,366.0662 0.00 3AX 0.00 0.00 8582,~~812~~883.4186 0.00 4A 0.00 5756,~~100~~519,~~973~~960.2584 1736,~~626,130~~612.3357 0.00 4AX 0.00 0.00 5855,~~623~~952.1189 0.00 4PAX 0.00 0.00 53,~~308~~282.0459 0.00 B1I 0.00 5,~~023~~021,~~678~~371.5704 1112,~~800~~626.6199 0.00 B1IX 0.00 0.00 76,~~400~~197.3852 0.00 B2I 0.00 2,~~128~~127,~~745~~767.0829 56,~~887~~237.6756 0.00 B2IX 0.00 0.00 21,~~248~~739.6017 0.00 B1II 0.00 25,~~800~~790,~~935~~296.1135 97,~~057~~254.4452 0.00 B2II 0.00 5,~~471~~469,~~291~~035.8783 20,~~581~~623.7959 0.00 B3 0.00 5,~~645~~643,~~814~~415.4581 21,~~329~~247.0096 0.00 B4 0.00 2,~~378~~377,~~551~~540.4794 8,~~985~~951.7966 0.00 B5 0.00 2,~~378~~377,~~551~~540.4794 8,~~985~~951.7966 0.00 B6 0.00 2,~~392~~391,~~212~~195.1682 9,~~037~~003.4007 3.40 R 0.00 0.00 0.00 0.00 P1 0.00 0.00 0.00 0.00 P2 0.00 0.00 ~~3,011~~0.5200 0.00 P3 0.00 0.00 14,~~383~~603.7274 0.00 Totals 0.00 ~~870~~849,~~158~~763,~~906~~678.4897 3224,~~035~~067,~~331~~791.8298 3.40 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 ~~151~~145,~~267~~656,~~033~~783.7060 4666,~~300~~904.8540 52,~~563~~258,~~949~~509.2542 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 2A1 100,000,000.00 9491,~~817~~682,~~425~~801.8085 4342,~~340~~653.4102 32,~~091~~031,~~283~~911.5435 0.00 0.00 2A2 347,140,000.00 ~~329~~318,~~149~~267,~~211~~678.9134 ~~150~~148,~~451~~065.8969 107,~~731~~053,~~081~~577.6707 0.00 0.00 2A3 150,000,000.00 ~~142~~137,~~226~~524,~~138~~202.6977 6563,~~010~~979.6153 43,~~636~~047,~~925~~867.3103 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 3837,~~871~~562,~~783~~106.1914 ~~359~~380.8967 12,~~309~~776,~~317~~392.1736 0.00 0.00 3A2 10,000,000.00 87,~~270~~991,~~592~~937.1748 7680.5799 ~~278~~590,~~578~~721.1278 0.00 0.00 3A3 28,970,000.00 23,~~959~~152,~~905~~642.5187 ~~221~~234.8364 ~~807~~1,~~040~~711,321.8100 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 4A 59,305,000.00 5857,~~567~~100,~~507~~973.12 25 26,~~301~~494.7322 1554,~~441,232~~518.1420 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,~~025~~023,~~216~~678.7257 12,~~538~~307.1552 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,~~129~~128,~~396~~745.8608 ~~651~~977.7879 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,~~811~~800,~~341~~935.3811 10,~~406~~638.2776 0.00 0.00 0.00 B2II 5,480,000.00 5,~~473~~471,~~498~~291.6087 2,~~206~~256.7303 0.00 0.00 0.00 B3 5,654,000.00 5,~~647~~645,~~945~~814.5145 2,~~131~~398.0664 0.00 0.00 0.00 B4 2,382,000.00 2,~~379~~378,~~449~~551.2847 ~~897~~1,010.8054 0.00 0.00 0.00 B5 2,382,000.00 2,~~379~~378,~~449~~551.2847 ~~897~~1,010.8054 0.00 0.00 0.00 B6 2,395,680.00 2,~~393~~392,~~115~~212.1216 ~~902~~1,016.9634 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 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 ~~898~~870,~~369~~158,~~010~~906.8448 ~~350~~370,~~696~~409.3332 2720,~~859~~024,~~408~~818.0121 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 1A 52,~~610~~325,~~250~~413.1082 ~~145~~143,~~656~~331,~~783~~369.6078 0.~~91078183~~89624117 52,~~610~~325,~~250~~413.1082 1AX 0.00 0.00 0.00000000 0.00 2A1 32,~~134~~074,~~623~~564.9537 9189,~~682~~608,~~801~~237.8548 0.~~91682802~~89608237 32,~~134~~074,~~623~~564.9537 2A2 107,~~881~~201,~~533~~642.5776 ~~318~~311,~~267~~066,~~678~~035.3458 0.~~91682802~~89608237 107,~~881~~201,~~533~~642.5776 2A3 43,~~701~~111,~~935~~846.9256 ~~137~~134,~~524~~412,~~202~~356.7722 0.~~91682802~~89608237 43,~~701~~111,~~935~~846.9256 2AX 0.00 0.00 0.00000000 0.00 2PAX 0.00 0.00 0.00000000 0.00 3A1 12,~~309~~776,~~677~~773.0503 3734,~~562~~785,~~106~~333.1411 0.~~79919375~~74011347 12,~~309~~776,~~677~~773.0503 3A2 ~~278~~590,~~654~~802.6977 7,~~991~~401,~~937~~134.4870 0.~~79919375~~74011347 ~~278~~590,~~654~~802.6977 3A3 ~~807~~1,~~262~~711,555.6463 2321,~~152~~441,~~642~~087.8724 0.~~79919375~~74011347 ~~807~~1,~~262~~711,555.6463 3AX 0.00 0.00 0.00000000 0.00 4A 1581,~~466,533~~012.8742 5756,~~100~~519,~~973~~960.2584 0.~~96283573~~95303871 1581,~~466,533~~012.8742 4AX 0.00 0.00 0.00000000 0.00 4PAX 0.00 0.00 0.00000000 0.00 B1I 12,~~538~~307.1552 5,~~023~~021,~~678~~371.5704 0.~~99894185~~99848301 12,~~538~~307.1552 B1IX 0.00 0.00 0.00000000 0.00 B2I ~~651~~977.7879 2,~~128~~127,~~745~~767.0829 0.~~99894185~~99848301 ~~651~~977.7879 B2IX 0.00 0.00 0.00000000 0.00 B1II 10,~~406~~638.2776 25,~~800~~790,~~935~~296.1135 0.~~99841092~~99799924 10,~~406~~638.2776 B2II 2,~~206~~256.7303 5,~~471~~469,~~291~~035.8783 0.~~99841093~~99799924 2,~~206~~256.7303 B3 2,~~131~~398.0664 5,~~645~~643,~~814~~415.4581 0.~~99855226~~99812802 2,~~131~~398.0664 B4 ~~897~~1,010.8054 2,~~378~~377,~~551~~540.4794 0.~~99855225~~99812802 ~~897~~1,010.8054 B5 ~~897~~1,010.8054 2,~~378~~377,~~551~~540.4794 0.~~99855225~~99812802 ~~897~~1,010.8054 B6 ~~902~~1,016.9634 2,~~392~~391,~~212~~195.1682 0.~~99855246~~99812822 ~~902~~1,016.9634 R 0.00 0.00 0.00000000 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 2820,~~210~~395,~~104~~227.3452 ~~870~~849,~~158~~763,~~906~~678.4897 0.~~91246462~~89107781 2820,~~210~~395,~~104~~227.3452

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A 159,925,000.00 ~~945~~910.~~86233359~~78182648 0.~~28951602~~41834860 3414.~~79099109~~12230370 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 100,000,000.00 ~~948~~916.~~17425800~~82801850 0.~~43340410~~42653020 3020.~~91283540~~31911350 0.00000000 2A2 347,140,000.00 ~~948~~916.~~17425797~~82801849 0.~~43340407~~42653019 3020.~~91283537~~31911353 0.00000000 2A3 150,000,000.00 ~~948~~916.~~17425793~~82801847 0.~~43340407~~42653020 3020.~~91283540~~31911353 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 ~~827~~799.~~05921681~~19374766 0.~~00765723~~00809936 2759.~~85781213~~07217787 0.00000000 3A2 10,000,000.00 ~~827~~799.~~05921700~~19374800 0.~~00765700~~00809900 2759.~~85781200~~07217800 0.00000000 3A3 28,970,000.00 ~~827~~799.~~05921678~~19374767 0.~~00765723~~00809941 2759.~~85781187~~07217812 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 59,305,000.00 ~~987~~962.~~56440637~~83573476 0.~~42663738~~44674513 249.~~30203423~~35027738 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 ~~999~~998.~~24770730~~94185126 0.~~30585603~~45884271 0.00000000 0.00000000 B1IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B2I 2,131,000.00 ~~999~~998.~~24770530~~94184890 0.~~30585641~~45884092 0.00000000 0.00000000 B2IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1II 25,842,000.00 998.~~81361272~~41092446 0.~~40268826~~41168485 0.00000000 0.00000000 B2II 5,480,000.00 998.~~81361314~~41092518 0.~~40268796~~41168431 0.00000000 0.00000000 B3 5,654,000.00 998.~~92916696~~55225504 0.~~37691192~~42423771 0.00000000 0.00000000 B4 2,382,000.00 998.~~92916877~~55225441 0.~~37691016~~42424013 0.00000000 0.00000000 B5 2,382,000.00 998.~~92916877~~55225441 0.~~37691016~~42424013 0.00000000 0.00000000 B6 2,395,680.00 998.~~92937287~~55246110 0.~~37691177~~42423863 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 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 3514.~~08050711~~54065231 ~~910~~896.~~78182648~~24117418 0.~~91078183~~89624117 3514.~~08050711~~54065231 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 3120.~~34623950~~74564370 ~~916~~896.~~82801850~~08237480 0.~~91682802~~89608237 3120.~~34623950~~74564370 2A2 0.00000000 3120.~~34623947~~74564372 ~~916~~896.~~82801849~~08237478 0.~~91682802~~89608237 3120.~~34623947~~74564372 2A3 0.00000000 3120.~~34623947~~74564373 ~~916~~896.~~82801847~~08237480 0.~~91682802~~89608237 3120.~~34623947~~74564373 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 2759.~~86546915~~08027723 ~~799~~740.~~19374766~~11347043 0.~~79919375~~74011347 2759.~~86546915~~08027723 3A2 0.00000000 2759.~~86546900~~08027700 ~~799~~740.~~19374800~~11347000 0.~~79919375~~74011347 2759.~~86546900~~08027700 3A3 0.00000000 2759.~~86546911~~08027718 ~~799~~740.~~19374767~~11347049 0.~~79919375~~74011347 2759.~~86546911~~08027718 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 249.~~72867161~~79702251 ~~962~~953.~~83573476~~03871242 0.~~96283573~~95303871 249.~~72867161~~79702251 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.~~30585603~~45884271 998.~~94185126~~48300656 0.~~99894185~~99848301 0.~~30585603~~45884271 B1IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B2I 0.00000000 0.~~30585641~~45884092 998.~~94184890~~48300798 0.~~99894185~~99848301 0.~~30585641~~45884092 B2IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1II 0.00000000 0.~~40268826~~41168485 ~~998~~997.~~41092446~~99923961 0.~~99841092~~99799924 0.~~40268826~~41168485 B2II 0.00000000 0.~~40268796~~41168431 ~~998~~997.~~41092518~~99923905 0.~~99841093~~99799924 0.~~40268796~~41168431 B3 0.00000000 0.~~37691192~~42423771 998.~~55225504~~12801733 0.~~99855226~~99812802 0.~~37691192~~42423771 B4 0.00000000 0.~~37691016~~42424013 998.~~55225441~~12801847 0.~~99855225~~99812802 0.~~37691016~~42424013 B5 0.00000000 0.~~37691016~~42424013 998.~~55225441~~12801847 0.~~99855225~~99812802 0.~~37691016~~42424013 B6 0.00000000 0.~~37691177~~42423863 998.~~55246110~~12822247 0.~~99855246~~99812822 0.~~37691177~~42423863 R 0.00000000 0.00000000 0.00000000 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 (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 1A 159,925,000.00 3.~~77781~~50539% ~~151~~145,~~267~~656,~~033~~783.7060 ~~476~~425,~~214~~486.8195 0.00 0.00 1AX 0.00 0.44000% ~~151~~145,~~267~~656,~~033~~783.7060 5553,~~464~~407.5849 0.00 0.00 2A1 100,000,000.00 3.93000% 9491,~~817~~682,~~425~~801.8085 ~~310~~300,~~527~~261.0718 0.00 0.00 2A2 347,140,000.00 3.93500% ~~329~~318,~~149~~267,~~211~~678.9134 1,~~079~~043,~~335~~652.1276 0.00 0.00 2A3 150,000,000.00 4.00000% ~~142~~137,~~226~~524,~~138~~202.6977 ~~474~~458,~~087~~414.1301 0.00 0.00 2AX 0.00 3.95000% ~~123~~118,~~608~~252,~~753~~347.0598 ~~406~~389,~~878~~247.8131 0.00 0.00 2PAX 0.00 3.95000% 8281,~~446~~998,~~761~~933.5811 ~~271~~269,~~387~~913.2615 0.00 0.00 3A1 47,000,000.00 4.01000% 3837,~~871~~562,~~783~~106.1914 ~~129~~125,~~896~~520.5404 0.00 0.00 3A2 10,000,000.00 3.50000% 87,~~270~~991,~~592~~937.1748 2423,~~122~~309.5682 0.00 0.00 3A3 28,970,000.00 3.10000% 23,~~959~~152,~~905~~642.5187 6159,~~896~~810.4299 0.00 0.00 3AX 0.00 30.~~64000~~00000% 2827,~~289~~324,~~806~~350.6014 8582,~~812~~883.4186 0.00 0.00 4A 59,305,000.00 3.27000% 5857,~~567~~100,~~507~~973.1225 ~~159~~155,~~596~~600.4615 0.00 0.00 4AX 0.00 3.27000% 2120,~~513~~533,~~068~~170.0681 5855,~~623~~952.1189 0.00 0.00 4PAX 0.00 3.27000% 19,~~562~~553,~~584~~243.9060 53,~~308~~282.0459 0.00 0.00 B1I 5,029,000.00 2.~~45063~~46500% 5,~~025~~023,~~216~~678.7257 10,~~262~~319.4647 0.00 0.00 B1IX 0.00 1.~~76718~~48039% 5,~~025~~023,~~216~~678.7257 76,~~400~~197.3852 0.00 0.00 B2I 2,131,000.00 2.~~95063~~96500% 2,~~129~~128,~~396~~745.8608 5,~~235~~259.8977 0.00 0.00 B2IX 0.00 10.~~26718~~98039% 2,~~129~~128,~~396~~745.8608 21,~~248~~739.6017 0.00 0.00 B1II 25,842,000.00 4.~~02852~~02849% 25,~~811~~800,~~341~~935.3811 86,~~651~~615.1776 0.00 0.00 B2II 5,480,000.00 4.~~02852~~02849% 5,~~473~~471,~~498~~291.6087 18,~~375~~367.0656 0.00 0.00 B3 5,654,000.00 4.~~07892~~00636% 5,~~647~~645,~~945~~814.5145 1918,~~197~~849.9432 0.00 0.00 B4 2,382,000.00 4.~~07892~~00636% 2,~~379~~378,~~449~~551.2847 87,~~087~~941.9912 0.00 0.00 B5 2,382,000.00 4.~~07892~~00636% 2,~~379~~378,~~449~~551.2847 87,~~087~~941.9912 0.00 0.00 B6 2,395,680.00 4.~~07892~~00636% 2,~~393~~392,~~115~~212.1216 87,~~134~~986.4473 0.00 0.00 R 100.00 43.~~21399~~66001% 0.00 0.00 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 3,~~820~~667,~~832~~960.2473 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 ~~476~~425,~~214~~486.8194 0.00 ~~145~~143,~~656~~331,~~783~~369.6078 1AX 0.00 0.00 5553,~~464~~407.5849 0.00 ~~145~~143,~~656~~331,~~783~~369.6078 2A1 0.00 0.00 ~~310~~300,~~527~~261.0718 0.00 9189,~~682~~608,~~801~~237.8548 2A2 0.00 0.00 1,~~079~~043,~~335~~652.1276 0.00 ~~318~~311,~~267~~066,~~678~~035.3458 2A3 0.00 0.00 ~~474~~458,~~087~~414.1301 0.00 ~~137~~134,~~524~~412,~~202~~356.7722 2AX 0.00 0.00 ~~406~~389,~~878~~247.8131 0.00 ~~117~~114,~~751~~386,~~502~~437.6286 2PAX 0.00 0.00 ~~271~~269,~~387~~913.2615 0.00 81,~~997~~650,~~773~~579.3573 3A1 0.00 0.00 ~~129~~125,~~896~~520.5404 0.00 3734,~~562~~785,~~106~~333.1411 3A2 0.00 0.00 2423,~~122~~309.5682 0.00 7,~~991~~401,~~937~~134.4870 3A3 0.00 0.00 6159,~~896~~810.4299 0.00 2321,~~152~~441,~~642~~087.8724 3AX 0.00 0.00 8582,~~812~~883.4186 0.00 ~~(68~~25,~~782~~457,~~697~~639.~~70)~~95 4A 0.00 0.00 ~~159~~155,~~596~~600.4615 0.00 5756,~~100~~519,~~973~~960.2584 4AX 0.00 0.00 5855,~~623~~952.1189 0.00 20,~~491~~121,~~774~~706.9811 4PAX 0.00 0.00 53,~~308~~282.0459 0.00 19,~~553~~543,~~231~~527.7347 B1I 0.00 0.00 10,~~262~~319.4647 0.00 5,~~023~~021,~~678~~371.5704 B1IX 0.00 0.00 76,~~400~~197.3852 0.00 5,~~023~~021,~~678~~371.5704 B2I 0.00 0.00 5,~~235~~259.8977 0.00 2,~~128~~127,~~745~~767.0829 B2IX 0.00 0.00 21,~~248~~739.6017 0.00 2,~~128~~127,~~745~~767.0829 B1II 0.00 0.00 86,~~651~~615.1776 0.00 25,~~800~~790,~~935~~296.1135 B2II 0.00 0.00 18,~~375~~367.0656 0.00 5,~~471~~469,~~291~~035.8783 B3 0.00 0.00 1918,~~197~~849.9432 0.00 5,~~645~~643,~~814~~415.4581 B4 0.00 0.00 87,~~087~~941.9912 0.00 2,~~378~~377,~~551~~540.4794 B5 0.00 0.00 87,~~087~~941.9912 0.00 2,~~378~~377,~~551~~540.4794 B6 0.00 0.00 87,~~134~~986.4473 0.00 2,~~392~~391,~~212~~195.1682 R 0.00 0.00 0.00 0.00 0.00 P1 0.00 0.00 0.00 0.00 0.00 P2 0.00 0.00 ~~3,011~~0.5200 0.00 0.00 P3 0.00 0.00 14,~~383~~603.7274 0.00 0.00 Totals 0.00 0.00 3,~~825~~672,~~227~~564.4846 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 1A 159,925,000.00 3.~~77781~~50539% ~~945~~910.~~86233359~~78182648 2.~~97773838~~66054057 0.00000000 0.00000000 1AX 0.00 0.44000% ~~945~~910.~~86233359~~78182648 0.~~34681620~~33395335 0.00000000 0.00000000 2A1 100,000,000.00 3.93000% ~~948~~916.~~17425800~~82801850 3.~~10527070~~00261180 0.00000000 0.00000000 2A2 347,140,000.00 3.93500% ~~948~~916.~~17425797~~82801849 3.~~10922141~~00643187 0.00000000 0.00000000 2A3 150,000,000.00 4.00000% ~~948~~916.~~17425793~~82801847 3.~~16058087~~05609340 0.00000000 0.00000000 2AX 0.00 3.95000% ~~922~~882.~~06389155~~10759734 32.~~03512696~~90360416 0.00000000 0.00000000 2PAX 0.00 3.95000% ~~991~~986.~~76458522~~37758871 3.~~26455846~~24682617 0.00000000 0.00000000 3A1 47,000,000.00 4.01000% ~~827~~799.~~05921681~~19374766 2.~~76375617~~67063915 0.00000000 0.00000000 3A2 10,000,000.00 3.50000% ~~827~~799.~~05921700~~19374800 2.~~41225600~~33098200 0.00000000 0.00000000 3A3 28,970,000.00 3.10000% ~~827~~799.~~05921678~~19374767 2.~~13656955~~06458371 0.00000000 0.00000000 3AX 0.00 30.~~64000~~00000% ~~831~~802.~~24970800~~88134862 2.~~52145735~~43540670 0.00000000 0.00000000 4A 59,305,000.00 3.27000% ~~987~~962.~~56440637~~83573476 2.~~69111306~~62372734 0.00000000 0.00000000 4AX 0.00 3.27000% ~~993~~947.~~02200617~~79091545 2.~~70598495~~58273022 0.00000000 0.00000000 4PAX 0.00 3.27000% 978.~~79394397~~32656157 2.~~66721330~~66593994 0.00000000 0.00000000 B1I 5,029,000.00 2.~~45063~~46500% ~~999~~998.~~24770730~~94185126 2.~~04065619~~05199244 0.00000000 0.00000000 B1IX 0.00 1.~~76718~~48039% ~~999~~998.~~24770730~~94185126 1.~~47154106~~23235633 0.00000000 0.00000000 B2I 2,131,000.00 2.~~95063~~96500% ~~999~~998.~~24770530~~94184890 2.~~45701079~~46821680 0.00000000 0.00000000 B2IX 0.00 10.~~26718~~98039% ~~999~~998.~~24770530~~94184890 10.~~05518536~~81612858 0.00000000 0.00000000 B1II 25,842,000.00 4.~~02852~~02849% 998.~~81361272~~41092446 3.~~35311392~~35174367 0.00000000 0.00000000 B2II 5,480,000.00 4.~~02852~~02849% 998.~~81361314~~41092518 3.~~35311314~~35174453 0.00000000 0.00000000 B3 5,654,000.00 4.~~07892~~00636% 998.~~92916696~~55225504 3.~~39546162~~33380262 0.00000000 0.00000000 B4 2,382,000.00 4.~~07892~~00636% 998.~~92916877~~55225441 3.~~39546180~~33380353 0.00000000 0.00000000 B5 2,382,000.00 4.~~07892~~00636% 998.~~92916877~~55225441 3.~~39546180~~33380353 0.00000000 0.00000000 B6 2,395,680.00 4.~~07892~~00636% 998.~~92937287~~55246110 3.~~39546183~~33380502 0.00000000 0.00000000 R 100.00 43.~~21399~~66001% 0.00000000 0.00000000 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 2.~~97773838~~66054050 0.00000000 ~~910~~896.~~78182648~~24117418 1AX 0.00000000 0.00000000 0.~~34681620~~33395335 0.00000000 ~~910~~896.~~78182648~~24117418 2A1 0.00000000 0.00000000 3.~~10527070~~00261180 0.00000000 ~~916~~896.~~82801850~~08237480 2A2 0.00000000 0.00000000 3.~~10922141~~00643187 0.00000000 ~~916~~896.~~82801849~~08237478 2A3 0.00000000 0.00000000 3.~~16058087~~05609340 0.00000000 ~~916~~896.~~82801847~~08237480 2AX 0.00000000 0.00000000 32.~~03512696~~90360416 0.00000000 ~~878~~853.~~37152356~~26970325 2PAX 0.00000000 0.00000000 3.~~26455846~~24682617 0.00000000 ~~986~~982.~~36363779~~18719313 3A1 0.00000000 0.00000000 2.~~76375617~~67063915 0.00000000 ~~799~~740.~~19374766~~11347043 3A2 0.00000000 0.00000000 2.~~41225600~~33098200 0.00000000 ~~799~~740.~~19374800~~11347000 3A3 0.00000000 0.00000000 2.~~13656955~~06458371 0.00000000 ~~799~~740.~~19374767~~11347049 3AX 0.00000000 0.00000000 2.~~52145735~~43540670 0.00000000 ~~(2021~~748.~~06709979)~~03112210 4A 0.00000000 0.00000000 2.~~69111306~~62372734 0.00000000 ~~962~~953.~~83573476~~03871242 4AX 0.00000000 0.00000000 2.~~70598495~~58273022 0.00000000 ~~945~~928.~~88012476~~79811067 4PAX 0.00000000 0.00000000 2.~~66721330~~66593994 0.00000000 ~~978~~977.~~32596766~~84042493 B1I 0.00000000 0.00000000 2.~~04065619~~05199244 0.00000000 998.~~94185126~~48300656 B1IX 0.00000000 0.00000000 1.~~47154106~~23235633 0.00000000 998.~~94185126~~48300656 B2I 0.00000000 0.00000000 2.~~45701079~~46821680 0.00000000 998.~~94184890~~48300798 B2IX 0.00000000 0.00000000 10.~~05518536~~81612858 0.00000000 998.~~94184890~~48300798 B1II 0.00000000 0.00000000 3.~~35311392~~35174367 0.00000000 ~~998~~997.~~41092446~~99923961 B2II 0.00000000 0.00000000 3.~~35311314~~35174453 0.00000000 ~~998~~997.~~41092518~~99923905 B3 0.00000000 0.00000000 3.~~39546162~~33380262 0.00000000 998.~~55225504~~12801733 B4 0.00000000 0.00000000 3.~~39546180~~33380353 0.00000000 998.~~55225441~~12801847 B5 0.00000000 0.00000000 3.~~39546180~~33380353 0.00000000 998.~~55225441~~12801847 B6 0.00000000 0.00000000 3.~~39546183~~33380502 0.00000000 998.~~55246110~~12822247 R 0.00000000 0.00000000 0.00000000 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~~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 3224,~~226~~253,~~889~~233.4685 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 3224,~~226~~253,~~889~~233.4685 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~191~~185,~~557~~441.6487 Payment of Interest and Principal 3224,~~035~~067,~~331~~791.8298 Total Withdrawals (Pool Distribution Amount) 3224,~~226~~253,~~889~~233.4685 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~188~~182,~~188~~178.7679 Trustee Fee - Wells Fargo Bank, N.A. 3,~~368~~263.8808 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~191~~185,~~557~~441.6487

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 02 0 0 02 0420,750.0089 0.00 0.00 0420,750.0089 30 Days 72 0 0 0 72 3641,~~152,830~~468.8017 0.00 0.00 0.00 3641,~~152,830~~468.8017 60 Days 10 0 0 0 10 ~~180,552~~0.3000 0.00 0.00 0.00 ~~180,552~~0.3000 90 Days 0 0 01 0 01 0.00 0.00 0180,552.0030 0.00 0180,552.0030 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 82 02 01 0 85 3641,~~333,383~~468.1017 0420,750.0089 0180,552.0030 0.00 31,~~333~~242,~~383~~771.1036 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~~108578% 0.000000% 0.000000% 0.~~000000~~108578% 0.~~000000~~049499% 0.000000% 0.000000% 0.~~000000~~049499% 30 Days 0.~~370763~~108578% 0.000000% 0.000000% 0.000000% 0.~~370763~~108578% 0.~~362222~~075465% 0.000000% 0.000000% 0.000000% 0.~~362222~~075465% 60 Days 0.~~052966~~000000% 0.000000% 0.000000% 0.000000% 0.~~052966~~000000% 0.~~020743~~000000% 0.000000% 0.000000% 0.000000% 0.~~020743~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~054289% 0.000000% 0.~~000000~~054289% 0.000000% 0.000000% 0.~~000000~~021241% 0.000000% 0.~~000000~~021241% 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.~~423729~~108578% 0.~~000000~~108578% 0.~~000000~~054289% 0.000000% 0.~~423729~~271444% 0.~~382966~~075465% 0.~~000000~~049499% 0.~~000000~~021241% 0.000000% 0.~~382966~~146205%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 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 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 0252,000.00 0.00 0.00 0252,000.00 30 Days 20 0 0 0 20 ~~606,479~~0.8800 0.00 0.00 0.00 ~~606,479~~0.8800 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 2 0 1 0 0 21 ~~606,479~~0.8800 0252,000.00 0.00 0.00 ~~606~~252,~~479~~000.8800 0-29 Days 0.~~000000~~303030% 0.000000% 0.000000% 0.~~000000~~303030% 0.~~000000~~163730% 0.000000% 0.000000% 0.~~000000~~163730% 30 Days 0.~~593472~~000000% 0.000000% 0.000000% 0.000000% 0.~~593472~~000000% 0.~~388157~~000000% 0.000000% 0.000000% 0.000000% 0.~~388157~~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.~~593472~~000000% 0.~~000000~~303030% 0.000000% 0.000000% 0.~~593472~~303030% 0.~~388157~~000000% 0.~~000000~~163730% 0.000000% 0.000000% 0.~~388157~~163730% 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 01 0 0 01 0168,750.0089 0.00 0.00 0168,750.0089 30 Days 52 0 0 0 5 2 641,~~546,350~~468.9217 0.00 0.00 0.00 2641,~~546,350~~468.9217 60 Days 10 0 0 0 10 ~~180,552~~0.3000 0.00 0.00 0.00 ~~180,552~~0.3000 90 Days 0 0 01 0 01 0.00 0.00 0180,552.0030 0.00 0180,552.0030 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 62 01 01 0 64 2641,~~726,903~~468.2217 0168,750.0089 0180,552.0030 0.00 2990,~~726,903~~771.2236 0-29 Days 0.~~000000~~080972% 0.000000% 0.000000% 0.~~000000~~080972% 0.~~000000~~029711% 0.000000% 0.000000% 0.~~000000~~029711% 30 Days 0.~~396511~~161943% 0.000000% 0.000000% 0.000000% 0.~~396511~~161943% 0.~~438742~~112938% 0.000000% 0.000000% 0.000000% 0.~~438742~~112938% 60 Days 0.~~079302~~000000% 0.000000% 0.000000% 0.000000% 0.~~079302~~000000% 0.~~031110~~000000% 0.000000% 0.000000% 0.000000% 0.~~031110~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~080972% 0.000000% 0.~~000000~~080972% 0.000000% 0.000000% 0.~~000000~~031788% 0.000000% 0.~~000000~~031788% 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.~~475813~~161943% 0.~~000000~~080972% 0.~~000000~~080972% 0.000000% 0.~~475813~~323887% 0.~~469851~~112938% 0.~~000000~~029711% 0.~~000000~~031788% 0.000000% 0.~~469851~~174438%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 128,399.00 0.01346416% 100,000.00 0.~~01149215~~01176798% Fraud 11,722,151.00 1.22920629% 19,072,715.60 2.~~19186581~~24447291% Special Hazard 7,298,733.00 0.76535855% 98,~~536~~497,~~358~~636.0079 1.~~09593293~~00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~359566~~314067% Weighted Average Net Coupon 5.~~108192~~062832% Weighted Average Pass-Through Rate 5.~~103692~~058332% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count 1,~~946~~888 Number Of Loans Paid In Full 5846 Ending Scheduled Collateral Loan Count 1,~~888~~842 Beginning Scheduled Collateral Balance ~~898~~870,~~369~~158,~~010~~906.8449 Ending Scheduled Collateral Balance ~~870~~849,~~158~~763,~~906~~678.4995 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~870~~850,~~413~~020,~~238~~512.9503 Monthly P &I Constant 4,~~363~~223,~~086~~811.2793 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 ~~870~~849,~~158~~763,~~906~~678.4995 Scheduled Principal ~~350~~370,~~696~~409.3432 Unscheduled Principal 2720,~~859~~024,~~408~~818.0122

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~472308~~199893 5.~~566066~~570222 5.~~346791~~346139 Weighted Average Net Rate 43.~~222308~~949893 5.~~314006~~318369 5.~~096791~~096139 Weighted Average Maturity ~~354~~353 ~~354~~353 ~~351~~350 Beginning Loan Count ~~345~~337 1,~~303~~261 ~~198~~192 Loans Paid In Full 87 4226 612 Ending Loan Count ~~337~~330 1,~~261~~235 ~~192~~180 Beginning Scheduled Balance ~~161~~156,~~830~~216,~~055~~571.1585 ~~598~~580,~~903~~170,~~840~~795.4501 7573,~~818~~422,~~389~~751.2318 Ending scheduled Balance ~~156~~153,~~216~~886,~~571~~307.8561 ~~580~~567,~~170~~767,~~795~~530.0131 7368,~~422~~343,~~751~~571.1895 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~652~~618,~~662~~498.2395 32,~~051~~962,~~703~~975.7295 ~~338~~327,~~522~~850.8796 Scheduled Principal 4971,~~534~~754.0582 ~~273~~269,~~754~~909.9224 ~~701~~744.9509 Unscheduled Principal 52,~~563~~258,~~949~~509.2542 1812,~~459~~133,~~290~~355.5246 25,~~394~~078,~~936~~435.1014 Scheduled Interest ~~603~~546,~~128~~744.1813 2,~~777~~693,~~948~~066.8071 ~~337~~327,~~820~~106.9287 Servicing Fees 3332,~~714~~545.5813 ~~125~~121,~~800~~764.2058 15,~~795~~296.5041 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~606~~585.8781 2,~~245~~175.8963 ~~284~~275.3234 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 ~~568~~513,~~806~~613.7319 2,~~649~~569,~~902~~126.7150 ~~321~~311,~~741~~535.1012 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 43.~~217808~~945393 5.~~309505~~313869 5.~~092291~~091639

Group Level Collateral Statement Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~697332~~696583 5.~~359566~~314067 Weighted Average Net Rate 5.~~447332~~446583 5.~~108192~~062832 Weighted Average Maturity ~~354~~353 ~~354~~353 Beginning Loan Count ~~100~~98 1,~~946~~888 Loans Paid In Full 21 5846 Ending Loan Count 9897 1,~~888~~842 Beginning Scheduled Balance 6160,~~816~~348,~~726~~788.0145 ~~898~~870,~~369~~158,~~010~~906.8449 Ending scheduled Balance 6059,~~348~~766,~~788~~269.4508 ~~870~~849,~~158~~763,~~906~~678.4995 Record Date 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~320~~314,~~197~~486.4507 4,~~363~~223,~~086~~811.2793 Scheduled Principal 2628,~~705~~001.4217 ~~350~~370,~~696~~409.3432 Unscheduled Principal 1554,~~441,232~~518.1420 2720,~~859~~024,~~408~~818.0122 Scheduled Interest ~~293~~286,~~492~~484.0390 43,~~012~~853,~~389~~402.9361 Servicing Fees 12,~~878~~572.4867 ~~188~~182,~~188~~178.7679 Master Servicing Fees 0.00 0.00 Trustee Fee ~~231~~226.8030 3,~~368~~263.8808 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 ~~280~~273,~~381~~685.7593 3,~~820~~667,~~832~~960.2974 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.~~442832~~442083 5.~~103692~~058332

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