8-K 1 sac0317a.txt DECEMBER 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): December 26, 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 December 26, 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 December 26, 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: 1/8/04 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 December 26, 2003 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 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.~~50539~~70719% ~~145~~140,~~656~~692,~~783~~047.6053 ~~425~~434,~~486~~643.9443 2,~~325~~186,~~413~~518.8272 1AX 86359AXE8 SEN 0.~~44000~~00000% 0.00 ~~53,407~~0.4900 0.00 2A1 86359AXF5 SEN 3.93000% 9187,~~682~~583,~~801~~321.8564 ~~300~~286,~~261~~835.1838 23,~~074~~722,~~564~~311.3781 2A2 86359AXG3 SEN 3.93500% ~~318~~304,~~267~~036,~~678~~742.3473 1996,~~043,652~~987.7615 712,~~201~~921,~~642~~633.7622 2A3 86359AXH1 SEN 4.00000% ~~137~~131,~~524~~374,~~202~~982.7745 ~~458~~437,~~414~~916.0161 35,~~111~~583,~~846~~467.5672 2AX 86359AXJ7 SEN 3.95000% 0.00 ~~389~~364,~~247~~261.3129 0.00 2PAX 86359AXK4 SEN 3.95000% 0.00 ~~269~~266,~~913~~104.1558 0.00 3A1 86359AXL2 SEN 4.01000% 3733,~~562~~899,~~106~~323.1405 ~~125~~113,~~520~~280.0424 2539,~~776,773~~995.0310 3A2 86359AXM0 SEN 3.50000% 7,~~991~~212,~~937~~621.4892 2321,~~309~~036.8281 ~~590~~114,~~802~~892.7758 3A3 86359AXN8 SEN 3.10000% 2320,~~152~~894,~~642~~965.8772 5953,~~810~~978.9966 1332,~~711,555~~843.6379 3AX 86359AXP3 SEN 03.~~00000~~64000% 0.00 8274,~~883~~919.8694 0.00 4A 86359AXQ1 SEN 3.27000% 5755,~~100~~730,~~973~~406.2541 ~~155~~151,~~600~~865.1536 ~~581~~21,~~012~~478.4248 4AX 86359AXR9 SEN 3.27000% 0.00 5553,~~952~~195.8948 0.00 4PAX 86359AXS7 SEN 3.27000% 0.00 53,~~282~~218.5955 0.00 B1I 86359AXT5 SUB 2.~~46500~~47000% 5,~~023~~018,~~678~~839.5786 10,~~319~~330.4745 21,~~307~~989.5272 B1IX 86359AXU2 SUB 1.~~48039~~23719% 0.00 65,~~197~~174.5238 0.00 B2I 86359AXV0 SUB 2.~~96500~~97000% 2,~~128~~126,~~745~~694.0872 5,~~259~~263.7757 ~~977~~843.7913 B2IX 86359AXW8 SUB 0.~~98039~~73719% 0.00 1,~~739~~306.1748 0.00 B1II 86359AXX6 SUB 4.~~02849~~02887% 25,~~800~~779,~~935~~660.1194 86,~~615~~552.7644 10,~~638~~557.7663 B2II 86359AXY4 SUB 4.~~02849~~02887% 5,~~471~~466,~~291~~780.8751 18,~~367~~354.5613 2,~~256~~238.0383 B3 86359AXZ1 SUB 43.~~00636~~94322% 5,~~645~~640,~~814~~950.4577 18,~~849~~536.3224 2,~~398~~290.6451 B4 86359AXA6 SUB 43.~~00636~~94322% 2,~~378~~376,~~551~~502.4743 7,~~941~~809.1222 ~~1,010~~964.5498 B5 86359AXB4 SUB 43.~~00636~~94322% 2,~~378~~376,~~551~~502.4743 7,~~941~~809.1222 ~~1,010~~964.5498 B6 86359AXC2 SUB 43.~~00636~~94322% 2,~~392~~390,~~212~~151.1635 7,~~986~~854.7307 ~~1,016~~970.3452 R 86359AYA5 SEN 3.~~66001~~65984% 0.00 0.00 0.00 P1 SAC0317P1 SEN 0.00000% 0.00 019,616.0045 0.00 P2 SAC0317P2 SEN 0.00000% 0.00 046,575.0095 0.00 P3 SAC0317P3 SEN 0.00000% 0.00 ~~4,603~~0.7400 0.00 Totals ~~870~~832,~~158~~600,~~906~~494.4846 3,~~672~~543,~~564~~426.4608 2025,~~395~~443,~~227~~961.5272

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A 0.00 ~~143~~138,~~331~~505,~~369~~528.7881 2,~~750~~621,~~900~~162.7615 0.00 1AX 0.00 0.00 ~~53,407~~0.4900 0.00 2A1 0.00 8983,~~608~~861,~~237~~009.4882 24,~~374~~009,~~825~~147.5519 0.00 2A2 0.00 ~~311~~291,~~066~~115,~~035~~109.5850 813,~~245~~918,~~295~~620.5237 0.00 2A3 0.00 ~~134~~125,~~412~~791,~~356~~514.2274 36,~~570~~021,~~260~~384.5733 0.00 2AX 0.00 0.00 ~~389~~364,~~247~~261.3129 0.00 2PAX 0.00 0.00 ~~269~~266,~~913~~104.1558 0.00 3A1 0.00 3433,~~785~~359,~~333~~327.1194 2653,~~902,293~~275.0734 0.00 3A2 0.00 7,~~401~~097,~~134~~729.7035 ~~614~~135,~~112~~929.5939 0.00 3A3 0.00 2120,~~441~~562,~~087~~121.2493 1386,~~771,366~~822.6245 0.00 3AX 0.00 0.00 8274,~~883~~919.8694 0.00 4A 0.00 5655,~~519~~708,~~960~~927.8493 ~~736~~173,~~612~~343.5784 0.00 4AX 0.00 0.00 5553,~~952~~195.8948 0.00 4PAX 0.00 0.00 53,~~282~~218.5955 0.00 B1I 0.00 5,~~021~~016,~~371~~850.0415 12,~~626~~320.9917 0.00 B1IX 0.00 0.00 65,~~197~~174.5238 0.00 B2I 0.00 2,~~127~~125,~~767~~851.2959 6,~~237~~106.5670 0.00 B2IX 0.00 0.00 1,~~739~~306.1748 0.00 B1II 0.00 25,~~790~~769,~~296~~103.3531 97,~~254~~110.5207 0.00 B2II 0.00 5,~~469~~464,~~035~~541.8368 20,~~623~~592.5996 0.00 B3 0.00 5,~~643~~638,~~415~~660.8126 2120,~~247~~826.9675 0.00 B4 0.00 2,~~377~~375,~~540~~537.9445 8,~~951~~774.6620 0.00 B5 0.00 2,~~377~~375,~~540~~537.9445 8,~~951~~774.6620 0.00 B6 0.00 2,~~391~~389,~~195~~180.8283 98,~~003~~824.0759 3.40 R 0.00 0.00 0.00 0.00 P1 0.00 0.00 019,616.0045 0.00 P2 0.00 0.00 046,575.0095 0.00 P3 0.00 0.00 ~~4,603~~0.7400 0.00 Totals 0.00 ~~849~~807,~~763~~156,~~678~~532.9774 2428,~~067~~987,~~791~~387.9880 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 ~~145~~140,~~656~~692,~~783~~047.6053 6655,~~904~~777.4035 2,~~258~~130,~~509~~741.4237 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 2A1 100,000,000.00 9187,~~682~~583,~~801~~321.8564 4240,~~653~~570.0208 23,~~031~~681,~~911~~741.3573 0.00 0.00 2A2 347,140,000.00 ~~318~~304,~~267~~036,~~678~~742.3473 ~~148~~140,~~065~~834.6997 712,~~053~~780,~~577~~798.0726 0.00 0.00 2A3 150,000,000.00 ~~137~~131,~~524~~374,~~202~~982.7745 6360,~~979~~855.5312 35,~~047~~522,~~867~~612.0360 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 3733,~~562~~899,~~106~~323.1405 ~~380~~434.6738 2539,~~776,392~~560.3673 0.00 0.00 3A2 10,000,000.00 7,~~991~~212,~~937~~621.4892 8092.9942 ~~590~~114,~~721~~800.7815 0.00 0.00 3A3 28,970,000.00 2320,~~152~~894,~~642~~965.8772 ~~234~~267.6474 1332,~~711,321~~576.0005 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 4A 59,305,000.00 5755,~~100~~730,~~973~~406.2541 2621,~~494~~478.2248 ~~554,518~~0.2000 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,~~023~~018,~~678~~839.5786 21,~~307~~989.5272 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,~~128~~126,~~745~~694.0872 ~~977~~843.7913 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,~~800~~779,~~935~~660.1194 10,~~638~~557.7663 0.00 0.00 0.00 B2II 5,480,000.00 5,~~471~~466,~~291~~780.8751 2,~~256~~238.0383 0.00 0.00 0.00 B3 5,654,000.00 5,~~645~~640,~~814~~950.4577 2,~~398~~290.6451 0.00 0.00 0.00 B4 2,382,000.00 2,~~378~~376,~~551~~502.4743 ~~1,010~~964.5498 0.00 0.00 0.00 B5 2,382,000.00 2,~~378~~376,~~551~~502.4743 ~~1,010~~964.5498 0.00 0.00 0.00 B6 2,395,680.00 2,~~392~~390,~~212~~151.1635 ~~1,016~~970.3452 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 ~~870~~832,~~158~~600,~~906~~494.4846 ~~370~~341,~~409~~130.3284 2025,~~024~~102,~~818~~830.2189 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 2,~~325~~186,~~413~~518.8272 ~~143~~138,~~331~~505,~~369~~528.7881 0.~~89624117~~86606552 2,~~325~~186,~~413~~518.8272 1AX 0.00 0.00 0.00000000 0.00 2A1 23,~~074~~722,~~564~~311.3781 8983,~~608~~861,~~237~~009.4882 0.~~89608237~~83861010 23,~~074~~722,~~564~~311.3781 2A2 712,~~201~~921,~~642~~633.7622 ~~311~~291,~~066~~115,~~035~~109.5850 0.~~89608237~~83861010 712,~~201~~921,~~642~~633.7622 2A3 35,~~111~~583,~~846~~467.5672 ~~134~~125,~~412~~791,~~356~~514.2274 0.~~89608237~~83861010 35,~~111~~583,~~846~~467.5672 2AX 0.00 0.00 0.00000000 0.00 2PAX 0.00 0.00 0.00000000 0.00 3A1 2539,~~776,773~~995.0310 3433,~~785~~359,~~333~~327.1194 0.~~74011347~~70977293 2539,~~776,773~~995.0310 3A2 ~~590~~114,~~802~~892.7758 7,~~401~~097,~~134~~729.7035 0.~~74011347~~70977294 ~~590~~114,~~802~~892.7758 3A3 1332,~~711,555~~843.6379 2120,~~441~~562,~~087~~121.2493 0.~~74011347~~70977294 1332,~~711,555~~843.6379 3AX 0.00 0.00 0.00000000 0.00 4A ~~581~~21,~~012~~478.4248 5655,~~519~~708,~~960~~927.8493 0.~~95303871~~93936309 ~~581~~21,~~012~~478.4248 4AX 0.00 0.00 0.00000000 0.00 4PAX 0.00 0.00 0.00000000 0.00 B1I 21,~~307~~989.5272 5,~~021~~016,~~371~~850.0415 0.~~99848301~~99758404 21,~~307~~989.5272 B1IX 0.00 0.00 0.00000000 0.00 B2I ~~977~~843.7913 2,~~127~~125,~~767~~851.2959 0.~~99848301~~99758404 ~~977~~843.7913 B2IX 0.00 0.00 0.00000000 0.00 B1II 10,~~638~~557.7663 25,~~790~~769,~~296~~103.3531 0.~~99799924~~99717914 10,~~638~~557.7663 B2II 2,~~256~~238.0383 5,~~469~~464,~~035~~541.8368 0.~~99799924~~99717914 2,~~256~~238.0383 B3 2,~~398~~290.6451 5,~~643~~638,~~415~~660.8126 0.~~99812802~~99728692 2,~~398~~290.6451 B4 ~~1,010~~964.5498 2,~~377~~375,~~540~~537.9445 0.~~99812802~~99728692 ~~1,010~~964.5498 B5 ~~1,010~~964.5498 2,~~377~~375,~~540~~537.9445 0.~~99812802~~99728692 ~~1,010~~964.5498 B6 ~~1,016~~970.3452 2,~~391~~389,~~195~~180.8283 0.~~99812822~~99728713 ~~1,016~~970.3452 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 2025,~~395~~443,~~227~~961.5272 ~~849~~807,~~763~~156,~~678~~532.9774 0.~~89107781~~84639917 2025,~~395~~443,~~227~~961.5272

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A 159,925,000.00 ~~910~~879.~~78182648~~73767410 0.~~41834860~~34877192 1413.~~12230370~~32337890 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 100,000,000.00 ~~916~~875.~~82801850~~83321640 0.~~42653020~~40570080 2036.~~31911350~~81741730 0.00000000 2A2 347,140,000.00 ~~916~~875.~~82801849~~83321637 0.~~42653019~~40570078 2036.~~31911353~~81741735 0.00000000 2A3 150,000,000.00 ~~916~~875.~~82801847~~83321633 0.~~42653020~~40570080 2036.~~31911353~~81741733 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 ~~799~~721.~~19374766~~26219255 0.~~00809936~~00924213 5911.~~07217787~~48001553 0.00000000 3A2 10,000,000.00 ~~799~~721.~~19374800~~26219200 0.~~00809900~~00924200 5911.~~07217800~~48001500 0.00000000 3A3 28,970,000.00 ~~799~~721.~~19374767~~26219261 0.~~00809941~~00924197 5911.~~07217812~~48001553 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 59,305,000.00 ~~962~~939.~~83573476~~72525774 0.~~44674513~~36216980 90.~~35027738~~00000000 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 ~~998~~997.~~94185126~~97968980 0.~~45884271~~39564923 0.00000000 0.00000000 B1IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B2I 2,131,000.00 ~~998~~997.~~94184890~~97969029 0.~~45884092~~39564993 0.00000000 0.00000000 B2IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1II 25,842,000.00 ~~998~~997.~~41092446~~58768439 0.~~41168485~~40854539 0.00000000 0.00000000 B2II 5,480,000.00 ~~998~~997.~~41092518~~58768431 0.~~41168431~~40854562 0.00000000 0.00000000 B3 5,654,000.00 ~~998~~997.~~55225504~~69203573 0.~~42423771~~40511319 0.00000000 0.00000000 B4 2,382,000.00 ~~998~~997.~~55225441~~69203610 0.~~42424013~~40511335 0.00000000 0.00000000 B5 2,382,000.00 ~~998~~997.~~55225441~~69203610 0.~~42424013~~40511335 0.00000000 0.00000000 B6 2,395,680.00 ~~998~~997.~~55246110~~69224187 0.~~42423863~~40511254 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 1413.~~54065231~~67215082 ~~896~~866.~~24117418~~06552328 0.~~89624117~~86606552 1413.~~54065231~~67215082 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 2037.~~74564370~~22311810 ~~896~~838.~~08237480~~61009820 0.~~89608237~~83861010 2037.~~74564370~~22311810 2A2 0.00000000 2037.~~74564372~~22311811 ~~896~~838.~~08237478~~61009823 0.~~89608237~~83861010 2037.~~74564372~~22311811 2A3 0.00000000 2037.~~74564373~~22311813 ~~896~~838.~~08237480~~61009827 0.~~89608237~~83861010 2037.~~74564373~~22311813 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 5911.~~08027723~~48925745 ~~740~~709.~~11347043~~77293489 0.~~74011347~~70977293 5911.~~08027723~~48925745 3A2 0.00000000 5911.~~08027700~~48925800 ~~740~~709.~~11347000~~77293500 0.~~74011347~~70977294 5911.~~08027700~~48925800 3A3 0.00000000 5911.~~08027718~~48925751 ~~740~~709.~~11347049~~77293511 0.~~74011347~~70977294 5911.~~08027718~~48925751 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 90.~~79702251~~36216980 ~~953~~939.~~03871242~~36308794 0.~~95303871~~93936309 90.~~79702251~~36216980 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.~~45884271~~39564923 ~~998~~997.~~48300656~~58404255 0.~~99848301~~99758404 0.~~45884271~~39564923 B1IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B2I 0.00000000 0.~~45884092~~39564993 ~~998~~997.~~48300798~~58404036 0.~~99848301~~99758404 0.~~45884092~~39564993 B2IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1II 0.00000000 0.~~41168485~~40854539 997.~~99923961~~17913900 0.~~99799924~~99717914 0.~~41168485~~40854539 B2II 0.00000000 0.~~41168431~~40854562 997.~~99923905~~17913869 0.~~99799924~~99717914 0.~~41168431~~40854562 B3 0.00000000 0.~~42423771~~40511319 ~~998~~997.~~12801733~~28692253 0.~~99812802~~99728692 0.~~42423771~~40511319 B4 0.00000000 0.~~42424013~~40511335 ~~998~~997.~~12801847~~28692275 0.~~99812802~~99728692 0.~~42424013~~40511335 B5 0.00000000 0.~~42424013~~40511335 ~~998~~997.~~12801847~~28692275 0.~~99812802~~99728692 0.~~42424013~~40511335 B6 0.00000000 0.~~42423863~~40511254 ~~998~~997.~~12822247~~28712933 0.~~99812822~~99728713 0.~~42423863~~40511254 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, 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.~~50539~~70719% ~~145~~140,~~656~~692,~~783~~047.6053 ~~425~~434,~~486~~643.9543 0.00 0.00 1AX 0.00 0.~~44000~~00000% ~~145,656,783~~0.6000 ~~53,407~~0.4900 0.00 0.00 2A1 100,000,000.00 3.93000% 9187,~~682~~583,~~801~~321.8564 ~~300~~286,~~261~~835.1838 0.00 0.00 2A2 347,140,000.00 3.93500% ~~318~~304,~~267~~036,~~678~~742.3473 1996,~~043,652~~987.7615 0.00 0.00 2A3 150,000,000.00 4.00000% ~~137~~131,~~524~~374,~~202~~982.7745 ~~458~~437,~~414~~916.0161 0.00 0.00 2AX 0.00 3.95000% ~~118~~110,~~252~~661,~~347~~659.9850 ~~389~~364,~~247~~261.3130 0.00 0.00 2PAX 0.00 3.95000% 8180,~~998~~841,~~933~~897.1187 ~~269~~266,~~913~~104.1558 0.00 0.00 3A1 47,000,000.00 4.01000% 3733,~~562~~899,~~106~~323.1405 ~~125~~113,~~520~~280.0424 0.00 0.00 3A2 10,000,000.00 3.50000% 7,~~991~~212,~~937~~621.4892 2321,~~309~~036.8281 0.00 0.00 3A3 28,970,000.00 3.10000% 2320,~~152~~894,~~642~~965.8772 5953,~~810~~978.9966 0.00 0.00 3AX 0.00 03.~~00000~~64000% 2724,~~324~~698,~~350~~880.1408 8274,~~883~~919.8694 0.00 0.00 4A 59,305,000.00 3.27000% 5755,~~100~~730,~~973~~406.2541 ~~155~~151,~~600~~865.1536 0.00 0.00 4AX 0.00 3.27000% 2019,~~533~~521,~~170~~277.8180 5553,~~952~~195.8948 0.00 0.00 4PAX 0.00 3.27000% 19,~~553~~529,~~243~~742.6036 53,~~282~~218.5955 0.00 0.00 B1I 5,029,000.00 2.~~46500~~47000% 5,~~023~~018,~~678~~839.5786 10,~~319~~330.4745 0.00 0.00 B1IX 0.00 1.~~48039~~23719% 5,~~023~~018,~~678~~839.5786 65,~~197~~174.5238 0.00 0.00 B2I 2,131,000.00 2.~~96500~~97000% 2,~~128~~126,~~745~~694.0872 5,~~259~~263.7757 0.00 0.00 B2IX 0.00 0.~~98039~~73719% 2,~~128~~126,~~745~~694.0872 1,~~739~~306.1748 0.00 0.00 B1II 25,842,000.00 4.~~02849~~02887% 25,~~800~~779,~~935~~660.1194 86,~~615~~552.7644 0.00 0.00 B2II 5,480,000.00 4.~~02849~~02887% 5,~~471~~466,~~291~~780.8751 18,~~367~~354.5613 0.00 0.00 B3 5,654,000.00 43.~~00636~~94322% 5,~~645~~640,~~814~~950.4577 18,~~849~~536.3224 0.00 0.00 B4 2,382,000.00 43.~~00636~~94322% 2,~~378~~376,~~551~~502.4743 7,~~941~~809.1222 0.00 0.00 B5 2,382,000.00 43.~~00636~~94322% 2,~~378~~376,~~551~~502.4743 7,~~941~~809.1222 0.00 0.00 B6 2,395,680.00 43.~~00636~~94322% 2,~~392~~390,~~212~~151.1635 7,~~986~~854.7307 0.00 0.00 R 100.00 3.~~66001~~65984% 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,~~667~~477,~~960~~233.7369 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 ~~425~~434,~~486~~643.9443 0.00 ~~143~~138,~~331~~505,~~369~~528.7881 1AX 0.00 0.00 ~~53,407~~0.4900 0.00 ~~143,331,369~~0.7800 2A1 0.00 0.00 ~~300~~286,~~261~~835.1838 0.00 8983,~~608~~861,~~237~~009.4882 2A2 0.0001 0.00 1996,~~043,652~~987.7615 0.00 ~~311~~291,~~066~~115,~~035~~109.5850 2A3 0.00 0.00 ~~458~~437,~~414~~916.0161 0.00 ~~134~~125,~~412~~791,~~356~~514.2274 2AX 0.00 0.00 ~~389~~364,~~247~~261.3129 0.00 ~~114~~105,~~386~~173,~~437~~922.8687 2PAX 0.00 0.00 ~~269~~266,~~913~~104.1558 0.00 8178,~~650~~733,~~579~~091.7326 3A1 0.00 0.00 ~~125~~113,~~520~~280.0424 0.00 3433,~~785~~359,~~333~~327.1194 3A2 0.00 0.00 2321,~~309~~036.8281 0.00 7,~~401~~097,~~134~~729.7035 3A3 0.00 0.00 5953,~~810~~978.9966 0.00 2120,~~441~~562,~~087~~121.2493 3AX 0.00 0.00 8274,~~883~~919.8694 0.00 2524,~~457~~315,~~639~~580.9573 4A 0.00 0.00 ~~155~~151,~~600~~865.1536 0.00 5655,~~519~~708,~~960~~927.8493 4AX 0.00 0.00 5553,~~952~~195.8948 0.00 2019,~~121~~514,~~706~~146.1147 4PAX 0.00 0.00 53,~~282~~218.5955 0.00 19,~~543~~522,~~527~~144.4768 B1I 0.00 0.00 10,~~319~~330.4745 0.00 5,~~021~~016,~~371~~850.0415 B1IX 0.00 0.00 65,~~197~~174.5238 0.00 5,~~021~~016,~~371~~850.0415 B2I 0.00 0.00 5,~~259~~263.7757 0.00 2,~~127~~125,~~767~~851.2959 B2IX 0.00 0.00 1,~~739~~306.1748 0.00 2,~~127~~125,~~767~~851.2959 B1II 0.00 0.00 86,~~615~~552.7644 0.00 25,~~790~~769,~~296~~103.3531 B2II 0.00 0.00 18,~~367~~354.5613 0.00 5,~~469~~464,~~035~~541.8368 B3 0.00 0.00 18,~~849~~536.3224 0.00 5,~~643~~638,~~415~~660.8126 B4 0.00 0.00 7,~~941~~809.1222 0.00 2,~~377~~375,~~540~~537.9445 B5 0.00 0.00 7,~~941~~809.1222 0.00 2,~~377~~375,~~540~~537.9445 B6 0.00 0.00 7,~~986~~854.7307 0.00 2,~~391~~389,~~195~~180.8283 R 0.00 0.00 0.00 0.00 0.00 P1 0.00 0.00 019,616.0045 0.00 0.00 P2 0.00 0.00 046,575.0095 0.00 0.00 P3 0.00 0.00 ~~4,603~~0.7400 0.00 0.00 Totals 0.0001 0.00 3,~~672~~543,~~564~~426.4608 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1A 159,925,000.00 3.~~50539~~70719% ~~910~~879.~~78182648~~73767410 2.~~66054057~~71779540 0.00000000 0.00000000 1AX 0.00 0.~~44000~~00000% ~~910~~0.~~78182648~~00000000 0.~~33395335~~00000000 0.00000000 0.00000000 2A1 100,000,000.00 3.93000% ~~916~~875.~~82801850~~83321640 32.~~00261180~~86835380 0.00000000 0.00000000 2A2 347,140,000.00 3.93500% ~~916~~875.~~82801849~~83321637 32.~~00643187~~87200308 0.00000000 0.00000000 2A3 150,000,000.00 4.00000% ~~916~~875.~~82801847~~83321633 32.~~05609340~~91944407 0.00000000 0.00000000 2AX 0.00 3.95000% ~~882~~825.~~10759734~~48458654 2.~~90360416~~71722013 0.00000000 0.00000000 2PAX 0.00 3.95000% ~~986~~972.~~37758871~~45943653 3.~~24682617~~20101231 0.00000000 0.00000000 3A1 47,000,000.00 4.01000% ~~799~~721.~~19374766~~26219255 2.~~67063915~~41021787 0.00000000 0.00000000 3A2 10,000,000.00 3.50000% ~~799~~721.~~19374800~~26219200 2.~~33098200~~10368100 0.00000000 0.00000000 3A3 28,970,000.00 3.10000% ~~799~~721.~~19374767~~26219261 21.~~06458371~~86326061 0.00000000 0.00000000 3AX 0.00 03.~~00000~~64000% ~~802~~725.~~88134862~~73620403 2.~~43540670~~20139993 0.00000000 0.00000000 4A 59,305,000.00 3.27000% ~~962~~939.~~83573476~~72525774 2.~~62372734~~56075137 0.00000000 0.00000000 4AX 0.00 3.27000% ~~947~~901.~~79091545~~08293201 2.~~58273022~~45545090 0.00000000 0.00000000 4PAX 0.00 3.27000% ~~978~~977.~~32656157~~15070104 2.~~66593994~~66273576 0.00000000 0.00000000 B1I 5,029,000.00 2.~~46500~~47000% ~~998~~997.~~94185126~~97968980 2.~~05199244~~05417578 0.00000000 0.00000000 B1IX 0.00 1.~~48039~~23719% ~~998~~997.~~94185126~~97968980 1.~~23235633~~02890833 0.00000000 0.00000000 B2I 2,131,000.00 2.~~96500~~97000% ~~998~~997.~~94184890~~97969029 2.~~46821680~~47000000 0.00000000 0.00000000 B2IX 0.00 0.~~98039~~73719% ~~998~~997.~~94184890~~97969029 0.~~81612858~~61308306 0.00000000 0.00000000 B1II 25,842,000.00 4.~~02849~~02887% ~~998~~997.~~41092446~~58768439 3.~~35174367~~34929340 0.00000000 0.00000000 B2II 5,480,000.00 4.~~02849~~02887% ~~998~~997.~~41092518~~58768431 3.~~35174453~~34929380 0.00000000 0.00000000 B3 5,654,000.00 43.~~00636~~94322% ~~998~~997.~~55225504~~69203573 3.~~33380262~~27842943 0.00000000 0.00000000 B4 2,382,000.00 43.~~00636~~94322% ~~998~~997.~~55225441~~69203610 3.~~33380353~~27842989 0.00000000 0.00000000 B5 2,382,000.00 43.~~00636~~94322% ~~998~~997.~~55225441~~69203610 3.~~33380353~~27842989 0.00000000 0.00000000 B6 2,395,680.00 43.~~00636~~94322% ~~998~~997.~~55246110~~69224187 3.~~33380502~~27843034 0.00000000 0.00000000 R 100.00 3.~~66001~~65984% 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.~~66054050~~71779540 0.00000000 ~~896~~866.~~24117418~~06552328 1AX 0.00000000 0.00000000 0.~~33395335~~00000000 0.00000000 ~~896~~0.~~24117418~~00000000 2A1 0.00000000 0.00000000 32.~~00261180~~86835380 0.00000000 ~~896~~838.~~08237480~~61009820 2A2 0.~~00000000~~00000003 0.00000000 32.~~00643187~~87200308 0.00000000 ~~896~~838.~~08237478~~61009823 2A3 0.00000000 0.00000000 32.~~05609340~~91944407 0.00000000 ~~896~~838.~~08237480~~61009827 2AX 0.00000000 0.00000000 2.~~90360416~~71722005 0.00000000 ~~853~~784.~~26970325~~54861988 2PAX 0.00000000 0.00000000 3.~~24682617~~20101231 0.00000000 ~~982~~947.~~18719313~~09228235 3A1 0.00000000 0.00000000 2.~~67063915~~41021787 0.00000000 ~~740~~709.~~11347043~~77293489 3A2 0.00000000 0.00000000 2.~~33098200~~10368100 0.00000000 ~~740~~709.~~11347000~~77293500 3A3 0.00000000 0.00000000 21.~~06458371~~86326061 0.00000000 ~~740~~709.~~11347049~~77293511 3AX 0.00000000 0.00000000 2.~~43540670~~20139993 0.00000000 ~~748~~714.~~03112210~~47357939 4A 0.00000000 0.00000000 2.~~62372734~~56075137 0.00000000 ~~953~~939.~~03871242~~36308794 4AX 0.00000000 0.00000000 2.~~58273022~~45545090 0.00000000 ~~928~~900.~~79811067~~75375685 4PAX 0.00000000 0.00000000 2.~~66593994~~66273576 0.00000000 ~~977~~976.~~84042493~~77055889 B1I 0.00000000 0.00000000 2.~~05199244~~05417578 0.00000000 ~~998~~997.~~48300656~~58404255 B1IX 0.00000000 0.00000000 1.~~23235633~~02890833 0.00000000 ~~998~~997.~~48300656~~58404255 B2I 0.00000000 0.00000000 2.~~46821680~~47000000 0.00000000 ~~998~~997.~~48300798~~58404036 B2IX 0.00000000 0.00000000 0.~~81612858~~61308306 0.00000000 ~~998~~997.~~48300798~~58404036 B1II 0.00000000 0.00000000 3.~~35174367~~34929340 0.00000000 997.~~99923961~~17913900 B2II 0.00000000 0.00000000 3.~~35174453~~34929380 0.00000000 997.~~99923905~~17913869 B3 0.00000000 0.00000000 3.~~33380262~~27842943 0.00000000 ~~998~~997.~~12801733~~28692253 B4 0.00000000 0.00000000 3.~~33380353~~27842989 0.00000000 ~~998~~997.~~12801847~~28692275 B5 0.00000000 0.00000000 3.~~33380353~~27842989 0.00000000 ~~998~~997.~~12801847~~28692275 B6 0.00000000 0.00000000 3.~~33380502~~27843034 0.00000000 ~~998~~997.~~12822247~~28712933 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, 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 2429,~~253~~164,~~233~~830.8581 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 2429,~~253~~164,~~233~~830.8581 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~185~~177,~~441~~443.8701 Payment of Interest and Principal 2428,~~067~~987,~~791~~387.9880 Total Withdrawals (Pool Distribution Amount) 2429,~~253~~164,~~233~~830.8581 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~182~~174,~~178~~320.7977 Trustee Fee - Wells Fargo Bank, N.A. 3,~~263~~122.0824 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~185~~177,~~441~~443.8701

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 2 0 0 2 ~~420,750.89~~2 0.00 0.00 420,750.89 420,750.89 30 Days 232 0 0 0 232 ~~641~~12,~~468~~107,082.1762 0.00 0.00 0.00 ~~641~~12,~~468~~107,082.1762 60 Days 06 0 0 0 06 02,213,610.0085 0.00 0.00 0.00 02,213,610.0085 90 Days 2 0 0 1 0 12 650,595.44 0.00 0.00 ~~180,552.30~~ 0.00 ~~180~~650,~~552~~595.3044 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 01 0 01 0.00 0.00 0180,552.0030 0.00 0180,552.0030 Totals 240 20 1 02 543 ~~641~~14,~~468~~971,288.1791 ~~420,750~~0.8900 180,552.30 0420,750.0089 115,~~242~~572,~~771~~592.3610 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.~~108578~~000000% 0.000000% 0.~~000000~~114090% 0.~~108578~~114090% 0.~~049499~~000000% 0.000000% 0.~~000000~~052111% 0.~~049499~~052111% 30 Days 01.~~108578~~825442% 0.000000% 0.000000% 0.000000% 01.~~108578~~825442% 01.~~075465~~499488% 0.000000% 0.000000% 0.000000% 01.~~075465~~499488% 60 Days 0.~~000000~~342270% 0.000000% 0.000000% 0.000000% 0.~~000000~~342270% 0.~~000000~~274160% 0.000000% 0.000000% 0.000000% 0.~~000000~~274160% 90 Days 0.~~000000~~114090% 0.000000% 0.~~054289~~000000% 0.000000% 0.~~054289~~114090% 0.~~000000~~080578% 0.000000% 0.~~021241~~000000% 0.000000% 0.~~021241~~080578% 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~~057045% 0.000000% 0.~~000000~~057045% 0.000000% 0.000000% 0.~~000000~~022362% 0.000000% 0.~~000000~~022362% Totals 02.~~108578~~281803% 0.~~108578~~000000% 0.~~054289~~057045% 0.~~000000~~114090% 02.~~271444~~452938% 01.~~075465~~854226% 0.~~049499~~000000% 0.~~021241~~022362% 0.~~000000~~052111% 01.~~146205~~928699%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 31AX 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 2 0 0 0 2 1,001,128.58 0.00 0.00 0.00 1,001,128.58 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 0 0 2 1,001,128.58 0.00 0.00 0.00 1,001,128.58 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.587302% 0.000000% 0.000000% 0.000000% 1.587302% 1.746273% 0.000000% 0.000000% 0.000000% 1.746273% 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 1.587302% 0.000000% 0.000000% 0.000000% 1.587302% 1.746273% 0.000000% 0.000000% 0.000000% 1.746273% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1PAX 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 1 1 0.00 0.00 252,000.00 252,000.00 30 Days 3 0 0 0 3 2,327,944.93 0.00 0.00 0.00 2,327,944.93 60 Days 2 0 0 0 2 177,250.00 0.00 0.00 0.00 177,250.00 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 5 0 0 1 6 2,505,194.93 0.00 0.00 252,000.00 2,757,194.93 0-29 Days 0.000000% 0.000000% 0.526316% 0.526316% 0.000000% 0.000000% 0.274652% 0.274652% 30 Days 1.578947% 0.000000% 0.000000% 0.000000% 1.578947% 2.537204% 0.000000% 0.000000% 0.000000% 2.537204% 60 Days 1.052632% 0.000000% 0.000000% 0.000000% 1.052632% 0.193183% 0.000000% 0.000000% 0.000000% 0.193183% 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 2.631579% 0.000000% 0.000000% 0.526316% 3.157895% 2.730387% 0.000000% 0.000000% 0.274652% 3.005040% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2AX 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 1 1 0.00 0.00 168,750.89 168,750.89 30 Days 14 0 0 0 14 4,062,163.47 0.00 0.00 0.00 4,062,163.47 60 Days 2 0 0 0 2 586,380.63 0.00 0.00 0.00 586,380.63 90 Days 2 0 0 0 2 650,595.44 0.00 0.00 0.00 650,595.44 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 180,552.30 0.00 180,552.30 Totals 18 0 1 1 20 5,299,139.54 0.00 180,552.30 168,750.89 5,648,442.73 0-29 Days 0.000000% 0.000000% 0.136799% 0.136799% 0.000000% 0.000000% 0.054342% 0.054342% 30 Days 1.915185% 0.000000% 0.000000% 0.000000% 1.915185% 1.308127% 0.000000% 300.000000% 0.000000% 1.308127% 60 Days 0.273598% 0.000000% 0.000000% 0.000000% 0.273598% 0.188830% 0.000000% 0.000000% 0.000000% 0.188830% 90 Days 0.273598% 0.000000% 0.000000% 0.000000% 0.273598% 0.209509% 0.000000% 600.000000% 0.000000% 0.209509% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90150 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% 0.136799% 0.000000% 0.136799% 0.000000% 0.000000% 0.058143% 0.000000% 0.058143% Totals 2.462380% 0.000000% 0.136799% 0.136799% 2.735978% 1.706466% 0.000000% 0.058143% 0.054342% 1.818951% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2PAX No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 4,538,145.11 0.00 0.00 0.00 4,538,145.11 60 Days 2 0 0 0 2 1,449,980.22 0.00 0.00 0.00 1,449,980.22 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 14 0 0 0 14 5,988,125.33 0.00 0.00 0.00 5,988,125.33 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.739726% 0.000000% 0.000000% ~~150~~0.000000% 2.739726% 2.034209% 0.000000% 0.000000% 0.000000% 2.034209% 60 Days 0.456621% 0.000000% 0.000000% 0.000000% 0.456621% 0.649949% 0.000000% 0.000000% 0.000000% 0.649949% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% ~~180~~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% ~~Totals~~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 3.196347% 0.000000% 0.000000% 0.000000% 3.196347% 2.684159% 0.000000% 0.000000% 0.000000% 2.684159% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 43AX 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 14AX 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 10 0 0 10 ~~252,000~~0.00 0.00 0.00 ~~252,000~~0.00 30 Days 01 0 0 0 01 0177,700.0053 0.00 0.00 0.00 0177,700.0053 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 0 1 0177,700.0053 ~~252,000~~0.00 0.00 0.00 ~~252~~177,~~000~~700.0053 0-29 Days 0.~~303030~~000000% 0.000000% 0.000000% 0.~~303030~~000000% 0.~~163730~~000000% 0.000000% 0.000000% 0.~~163730~~000000% 30 Days 02.000000% 0.000000% 0.000000% 0.000000% 02.000000% 0.~~000000~~615321% 0.000000% 0.000000% 0.000000% 0.~~000000~~615321% 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 02.000000% 0.~~303030~~000000% 0.000000% 0.000000% 02.~~303030~~000000% 0.~~000000~~615321% 0.~~163730~~000000% 0.000000% 0.000000% 0.~~163730~~615321% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 24PAX 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 10 0 0 10 ~~168,750~~0.8900 0.00 0.00 ~~168,750~~0.8900 30 Days 20 0 0 0 20 ~~641,468~~0.1700 0.00 0.00 0.00 ~~641,468~~0.1700 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~180,552~~0.3000 0.00 ~~180,552~~0.3000 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 10 10 0 40 ~~641,468~~0.1700 ~~168,750~~0.8900 ~~180,552~~0.3000 0.00 ~~990,771~~0.3600 0-29 Days 0.~~080972~~000000% 0.000000% 0.000000% 0.~~080972~~000000% 0.~~029711~~000000% 0.000000% 0.000000% 0.~~029711~~000000% 30 Days 0.~~161943~~000000% 0.000000% 0.000000% 0.000000% 0.~~161943~~000000% 0.~~112938~~000000% 0.000000% 0.000000% 0.000000% 0.~~112938~~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.~~080972~~000000% 0.000000% 0.~~080972~~000000% 0.000000% 0.000000% 0.~~031788~~000000% 0.000000% 0.~~031788~~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.~~161943~~000000% 0.~~080972~~000000% 0.~~080972~~000000% 0.000000% 0.~~323887~~000000% 0.~~112938~~000000% 0.~~029711~~000000% 0.~~031788~~000000% 0.000000% 0.~~174438~~000000%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 128,399.00 0.01346416% 100,000.00 0.~~01176798~~01238917% Fraud 11,722,151.00 1.22920629% 19,072,715.60 2.~~24447291~~36295128% Special Hazard 7,298,733.00 0.76535855% 8,~~497~~071,~~636~~565.7933 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~314067~~267367% Weighted Average Net Coupon 5.~~062832~~016124% Weighted Average Pass-Through Rate 5.~~058332~~011624% Weighted Average Maturity(Stepdown Calculation ) ~~353~~351 Beginning Scheduled Collateral Loan Count 1,~~888~~799 Number Of Loans Paid In Full 46 Ending Scheduled Collateral Loan Count 1,~~842~~753 Beginning Scheduled Collateral Balance ~~870~~832,~~158~~600,~~906~~494.4946 Ending Scheduled Collateral Balance ~~849~~807,~~763~~156,~~678~~532.9575 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~850~~807,~~020~~414,~~512~~357.0327 Monthly P &I Constant 43,~~223~~999,~~811~~167.9320 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 ~~849~~807,~~763~~156,~~678~~532.9575 Scheduled Principal ~~370~~344,~~409~~490.3253 Unscheduled Principal 2025,~~024~~099,~~818~~471.2218

Group Level Collateral Statement Group 11AX 21PAX 32AX Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 43.~~199893~~955157 53.~~570222~~965679 5.~~346139~~546503 Weighted Average Net Rate 3.~~949893~~705157 53.~~318369~~715678 5.~~096139~~293335 Weighted Average Maturity ~~353~~351 ~~353~~351 ~~350~~351 Beginning Loan Count ~~337~~126 ~~1,261~~196 ~~192~~755 Loans Paid In Full 70 266 1224 Ending Loan Count ~~330~~126 ~~1,235~~190 ~~180~~731 Beginning Scheduled Balance ~~156~~57,~~216~~337,~~571~~802.8524 ~~580~~93,~~170~~903,~~795~~862.0157 73326,~~422~~607,~~751~~631.1836 Ending scheduled Balance ~~153~~57,~~886~~316,~~307~~127.6151 ~~567~~91,~~767~~734,~~530~~836.3119 68310,~~343~~403,~~571~~622.9570 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~618~~212,~~498~~645.9569 2346,~~962,975~~624.9551 ~~327~~1,~~850~~676,195.9641 Scheduled Principal 7123,~~754~~662.8234 ~~269~~36,~~909~~297.2440 ~~744~~166,586.0981 Unscheduled Principal 2(1,~~258,509~~987.4261) 122,~~133~~132,~~355~~728.4698 516,~~078~~037,~~435~~421.1485 Scheduled Interest ~~546~~188,~~744~~983.1335 2310,~~693,066~~327.7111 ~~327~~1,~~106~~509,608.8760 Servicing Fees 3211,~~545~~945.1338 ~~121~~19,~~764~~563.5831 1568,~~296~~905.4155 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~585~~215.8102 ~~2,175~~352.6314 ~~275~~1,224.3477 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 ~~513~~176,~~613~~822.1995 2290,~~569,126~~411.5066 ~~311~~1,~~535~~439,478.1228 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 3.~~945393~~700657 53.~~313869~~711179 5.~~091639~~288835

Group Level Collateral Statement Group 42PAX ~~Total~~3AX 4AX Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~696583~~599102 5.~~314067~~348429 5.734833 Weighted Average Net Rate 5.~~446583~~349102 5.~~062832~~098429 5.484833 Weighted Average Maturity ~~353~~351 ~~353~~348 351 Beginning Loan Count 98451 ~~1,888~~175 50 Loans Paid In Full 113 463 0 Ending Loan Count 97438 ~~1,842~~172 50 Beginning Scheduled Balance 60229,~~348~~053,~~788~~072.4578 ~~870~~66,~~158~~722,~~906~~873.4938 28,880,071.96 Ending scheduled Balance 59223,~~766~~014,~~269~~537.0840 ~~849~~65,~~763~~735,~~678~~081.9548 28,867,862.33 Record Date 0911/30/2003 0911/30/2003 11/30/2003 Principal And Interest Constant ~~314~~1,~~486~~159,547.0755 4298,~~223~~240.41 152,~~811~~110.9334 Scheduled Principal 2890,~~001~~804.1764 ~~370~~854.97 14,~~409~~091.3268 Unscheduled Principal ~~554~~5,~~518~~947,730.2074 20986,~~024~~936.93 (1,~~818~~882.2205) Scheduled Interest ~~286~~1,~~484~~068,742.9091 3297,~~853~~385.44 138,~~402~~018.6166 Servicing Fees 1247,~~572~~719.6741 ~~182~~13,~~178~~900.7960 6,016.69 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~226~~858.3095 ~~3,263~~250.0821 108.30 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 ~~273~~1,~~685~~020,164.9355 3283,~~667~~234.63 131,~~960~~893.7467 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~442083~~344602 5.~~058332~~093929 5.480333

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