8-K 1 sac0326a.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 2003-26A 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 c/o Wells Fargo Bank Minnesota, N.A. IRS EIN 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 2003-26A 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 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 2003-26A 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 2003-26A 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: 2003-26A Contact: CTSLink Customer Service Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A 86359AS20 SEN 3.~~77733~~58179% ~~184~~174,~~794~~804,~~517~~197.1199 ~~581~~521,~~692~~759.2386 73,~~857~~690,~~388~~436.0327 1-AX 86359AS38 SEN 0.24000% 0.00 3634,~~958~~960.9084 0.00 2-A 86359AS46 SEN 4.~~66970~~66371% ~~101~~96,~~699~~340,~~523~~545.5550 ~~395~~374,~~755~~420.0523 2,~~221~~623,~~566~~977.7365 3-A1 86359AS53 SEN 4.45000% ~~128~~126,~~829~~288,~~065~~287.7969 ~~477~~468,~~741~~319.1207 1,~~289~~192,~~735~~139.4603 3-A2 86359AS61 SEN 4.23000% ~~231~~222,~~614~~535,~~783~~567.6924 ~~816~~784,~~442~~437.1187 4,~~608~~259,~~740~~989.7162 3-A3 86359AS79 SEN 3.98000% 64,186,000.00 212,883.57 0.00 3-A4 86359AS87 SEN 4.50000% 58,322,000.00 218,707.50 0.00 3-A5 86359AS95 SEN 4.53000% 106,235,000.00 401,037.13 0.00 3-A6 86359AT29 SEN 4.58000% 0.00 ~~121~~118,~~918~~995.3903 0.00 3-AX 86359AT37 SEN 4.58000% 0.00 8984,~~713~~993.9971 0.00 3-PAX 86359AT45 SEN 4.58000% 0.00 68,~~824~~753.1842 0.00 4-A 86359AT52 SEN 4.39000% 47,~~933~~430,~~483~~618.3861 ~~175~~173,~~356~~517.6601 ~~433~~1,~~440~~529,488.6187 4-AX 86359AT60 SEN 4.39000% 0.00 76,~~192~~987.7978 0.00 5-A 86359AT78 SEN 4.~~76672~~75117% ~~110~~106,~~236~~147,~~144~~104.4012 ~~437~~420,~~886~~269.8626 2,~~972~~526,~~527~~041.3098 6-A 86359AT86 SEN 4.~~89929~~89932% 84,~~916~~800,~~308~~178.5681 346,~~691~~219.1745 48459,~~046~~665.6583 7-A 86359AU35 SEN 5.~~24640~~24647% 24,~~201~~175,~~876~~034.6834 105,~~810~~694.6158 1261,~~123~~560.7905 B1-I 86359AU43 SUB 2.~~61500~~62000% 6,~~665~~662,~~333~~239.8833 14,~~524~~545.8789 12,~~489~~295.0931 B1-I-X 86359AU50 SUB 1.~~40233~~20179% 0.00 76,~~789~~672.1917 0.00 B2-I 86359AU68 SUB 3.~~04500~~05000% 2,~~726~~725,~~318~~052.5175 6,~~918~~926.0318 ~~609~~938.0885 B2-I-X 86359AU76 SUB 0.~~97233~~77179% 0.00 21,~~209~~752.0864 0.00 B1-II 86359AU84 SUB 4.~~65568~~65311% 34,~~238~~206,~~829~~318.2175 132,~~837~~638.4101 16,~~302~~383.0320 B2-II 86359AU92 SUB 4.~~65568~~65311% 8,~~175~~167,~~138~~376.9347 31,~~717~~669.3372 3,~~892~~911.4078 B3 86359AV26 SUB 4.~~49227~~44023% 7,~~525~~519,~~873~~662.8874 2827,~~173~~824.5718 3,~~096~~342.4271 B4 86359AV42 SUB 4.~~49227~~44023% 3,~~669~~666,~~475~~447.7633 13,~~736~~566.9155 1,~~509~~629.7584 B5 86359AV59 SUB 4.~~49227~~44023% 3,~~669~~666,~~475~~447.7633 13,~~736~~566.9155 1,~~509~~629.7584 B6 86359AV67 SUB 4.~~49227~~44023% 3,~~689~~686,~~563~~518.4240 13,~~812~~640.1182 1,~~518~~638.0276 R SAC0326R5 SEN 43.~~02215~~84111% 0.00 0.0310 0.00 P-I SAC0326P1 SEN 0.00000% 0.00 0.00 0.00 P-II SAC0326P2 SEN 0.00000% 0.00 ~~81,502~~0.3900 0.00 P-III SAC0326P3 SEN 0.00000% 0.00 0.00 0.00 P-IV SAC0326P4 SEN 0.00000% 0.00 ~~6,317~~0.9800 0.00 Totals 1,~~213~~181,~~328~~564,~~712~~597.5140 4,~~847~~604,~~888~~759.0712 1916,~~473~~375,~~495~~069.8259

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A 0.00 ~~176~~171,~~937~~113,~~129~~761.0872 84,~~439~~212,~~080~~196.2613 0.00 1-AX 0.00 0.00 3634,~~958~~960.9084 0.00 2-A 0.00 9993,~~477~~716,~~956~~567.8385 2,~~617~~998,~~321~~397.7888 0.00 3-A1 0.00 ~~127~~125,~~539~~096,~~330~~148.3366 1,~~767~~660,~~476~~458.5810 0.00 3-A2 0.00 ~~227~~218,~~006~~275,~~042~~577.9862 5,~~425~~044,~~182~~427.8249 0.00 3-A3 0.00 64,186,000.00 212,883.57 0.00 3-A4 0.00 58,322,000.00 218,707.50 0.00 3-A5 0.00 106,235,000.00 401,037.13 0.00 3-A6 0.00 0.00 ~~121~~118,~~918~~995.3903 0.00 3-AX 0.00 0.00 8984,~~713~~993.9971 0.00 3-PAX 0.00 0.00 68,~~824~~753.1842 0.00 4-A 0.00 4745,~~500~~901,~~042~~129.7874 ~~608~~1,~~797~~703,005.2788 0.00 4-AX 0.00 0.00 76,~~192~~987.7978 0.00 5-A 0.00 ~~107~~103,~~263~~621,~~617~~062.1014 32,~~410~~946,~~414~~311.1624 0.00 6-A 0.00 84,~~868~~340,~~261~~512.9198 ~~394~~805,~~737~~885.8228 0.00 7-A 0.00 24,~~189~~113,~~752~~474.8929 ~~117~~167,~~934~~254.4063 0.00 B1-I 0.00 6,~~663~~659,~~844~~944.7903 16,~~013~~841.9620 0.00 B1-I-X 0.00 0.00 76,~~789~~672.1917 0.00 B2-I 0.00 2,~~725~~724,~~709~~113.4290 7,~~527~~865.1103 0.00 B2-I-X 0.00 0.00 21,~~209~~752.0864 0.00 B1-II 0.00 34,~~222~~189,~~527~~935.1855 149,~~139~~021.4421 0.00 B2-II 0.00 8,~~171~~163,~~246~~464.5369 35,~~609~~581.7350 0.00 B3 0.00 7,~~522~~516,~~777~~320.4603 31,~~269~~166.9989 0.00 B4 0.00 3,~~667~~664,~~966~~817.0148 15,~~246~~196.6639 0.00 B5 0.00 3,~~667~~664,~~966~~817.0148 15,~~246~~196.6639 0.00 B6 0.00 3,~~688~~684,~~045~~879.4064 15,~~330~~279.1358 0.00 R 0.00 0.00 0.0310 0.00 P-I 0.00 0.00 0.00 0.00 P-II 0.00 0.00 ~~81,502~~0.3900 0.00 P-III 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 ~~6,317~~0.9800 0.00 Totals 0.00 1,~~193~~165,~~855~~189,~~216~~527.7080 2420,~~321~~979,~~383~~828.8971 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-A 187,910,000.00 ~~184~~174,~~794~~804,~~517~~197.1199 4160,~~284~~224.7235 73,~~816~~630,~~103~~211.3192 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A 102,116,000.00 ~~101~~96,~~699~~340,~~523~~545.5550 5149,~~444~~350.5311 2,~~170~~574,~~122~~627.2054 0.00 0.00 3-A1 130,000,000.00 ~~128~~126,~~829~~288,~~065~~287.7969 57,~~751~~276.2056 1,~~231~~134,~~984~~862.2648 0.00 0.00 3-A2 235,799,000.00 ~~231~~222,~~614~~535,~~783~~567.6924 ~~206~~204,~~368~~672.1404 4,~~402~~055,~~372~~317.57 0.00 0.00 3-A3 64,186,000.00 64,186,000.00 0.00 0.00 0.00 0.00 3-A4 58,322,000.00 58,322,000.00 0.00 0.00 0.00 0.00 3-A5 106,235,000.00 106,235,000.00 0.00 0.00 0.00 0.00 3-A6 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 48,015,000.00 47,~~933~~430,~~483~~618.3861 58,~~508~~634.7872 ~~374~~1,~~931~~470,854.8315 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A 111,301,000.00 ~~110~~106,~~236~~147,~~144~~104.4012 3128,~~840~~330.7440 2,~~940~~497,~~686~~711.5658 0.00 0.00 6-A 86,156,000.00 84,~~916~~800,~~308~~178.5681 4142,~~616~~022.1281 6417,~~430~~643.5302 0.00 0.00 7-A 24,227,000.00 24,~~201~~175,~~876~~034.6834 89,~~972~~200.6953 352,~~151~~359.1052 0.00 0.00 B1-I 6,667,000.00 6,~~665~~662,~~333~~239.8833 12,~~489~~295.0931 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,~~726~~725,~~318~~052.5175 ~~609~~938.0885 0.00 0.00 0.00 B2-I-X 0.00 0.00 0.00 0.00 0.00 0.00 B1-II 34,255,000.00 34,~~238~~206,~~829~~318.2175 16,~~302~~383.0320 0.00 0.00 0.00 B2-II 8,179,000.00 8,~~175~~167,~~138~~376.9347 3,~~892~~911.4078 0.00 0.00 0.00 B3 7,529,000.00 7,~~525~~519,~~873~~662.8874 3,~~096~~342.4271 0.00 0.00 0.00 B4 3,671,000.00 3,~~669~~666,~~475~~447.7633 1,~~509~~629.7584 0.00 0.00 0.00 B5 3,671,000.00 3,~~669~~666,~~475~~447.7633 1,~~509~~629.7584 0.00 0.00 0.00 B6 3,691,096.00 3,~~689~~686,~~563~~518.4240 1,~~518~~638.0276 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 0.00 P-II 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 1,224,657,196.00 1,~~213~~181,~~328~~564,~~712~~597.5140 ~~527~~541,~~713~~481.4681 1815,~~945~~833,~~782~~587.3678 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-A 73,~~857~~690,~~388~~436.0327 ~~176~~171,~~937~~113,~~129~~761.0872 0.~~94160571~~91061552 73,~~857~~690,~~388~~436.0327 1-AX 0.00 0.00 0.00000000 0.00 2-A 2,~~221~~623,~~566~~977.7365 9993,~~477~~716,~~956~~567.8385 0.~~97416621~~91774617 2,~~221~~623,~~566~~977.7365 3-A1 1,~~289~~192,~~735~~139.4603 ~~127~~125,~~539~~096,~~330~~148.3366 0.~~98107177~~96227807 1,~~289~~192,~~735~~139.4603 3-A2 4,~~608~~259,~~740~~989.7162 ~~227~~218,~~006~~275,~~042~~577.9862 0.~~96270995~~92568492 4,~~608~~259,~~740~~989.7162 3-A3 0.00 64,186,000.00 1.00000000 0.00 3-A4 0.00 58,322,000.00 1.00000000 0.00 3-A5 0.00 106,235,000.00 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 ~~433~~1,~~440~~529,488.6187 4745,~~500~~901,~~042~~129.7874 0.~~98927508~~95597479 ~~433~~1,~~440~~529,488.6187 4-AX 0.00 0.00 0.00000000 0.00 5-A 2,~~972~~526,~~527~~041.3098 ~~107~~103,~~263~~621,~~617~~062.1014 0.~~96372555~~93099848 2,~~972~~526,~~527~~041.3098 6-A 48459,~~046~~665.6583 84,~~868~~340,~~261~~512.9198 0.~~98505341~~97892791 48459,~~046~~665.6583 7-A 1261,~~123~~560.7905 24,~~189~~113,~~752~~474.8929 0.~~99846258~~99531408 1261,~~123~~560.7905 B1-I 12,~~489~~295.0931 6,~~663~~659,~~844~~944.7903 0.~~99952674~~99894166 12,~~489~~295.0931 B1-I-X 0.00 0.00 0.00000000 0.00 B2-I ~~609~~938.0885 2,~~725~~724,~~709~~113.4290 0.~~99952674~~99894166 ~~609~~938.0885 B2-I-X 0.00 0.00 0.00000000 0.00 B1-II 16,~~302~~383.0320 34,~~222~~189,~~527~~935.1855 0.~~99905203~~99810059 16,~~302~~383.0320 B2-II 3,~~892~~911.4078 8,~~171~~163,~~246~~464.5369 0.~~99905203~~99810059 3,~~892~~911.4078 B3 3,~~096~~342.4271 7,~~522~~516,~~777~~320.4603 0.~~99917352~~99831585 3,~~096~~342.4271 B4 1,~~509~~629.7584 3,~~667~~664,~~966~~817.0148 0.~~99917352~~99831585 1,~~509~~629.7584 B5 1,~~509~~629.7584 3,~~667~~664,~~966~~817.0148 0.~~99917352~~99831585 1,~~509~~629.7584 B6 1,~~518~~638.0276 3,~~688~~684,~~045~~879.4064 0.~~99917352~~99831585 1,~~518~~638.0276 R 0.00 0.00 0.00000000 0.00 P-I 0.00 0.00 0.00000000 0.00 P-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 1916,~~473~~375,~~495~~069.8259 1,~~193~~165,~~855~~189,~~216~~527.7080 0.~~97484849~~95144138 1916,~~473~~375,~~495~~069.8259

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A 187,910,000.00 ~~983~~930.~~42034543~~25489857 0.~~21970475~~32049572 4119.~~59493007~~31888628 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A 102,116,000.00 ~~995~~943.~~92153580~~44221767 0.~~50378521~~48327500 2125.~~25153943~~21277312 0.00000000 3-A1 130,000,000.00 ~~990~~971.~~99281377~~44836685 0.~~44424000~~44058892 98.~~47680200~~72971138 0.00000000 3-A2 235,799,000.00 ~~982~~943.~~25515668~~75110683 0.~~87518666~~86799367 1817.~~67002222~~19819664 0.00000000 3-A3 64,186,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A4 58,322,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 106,235,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A6 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-A 48,015,000.00 ~~998~~987.~~30226762~~82919109 1.~~21855212~~22117505 730.~~80863959~~63322191 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A 111,301,000.00 ~~990~~953.~~43265020~~69407391 0.~~28607775~~25453859 2622.~~42102551~~44105246 0.00000000 6-A 86,156,000.00 ~~985~~984.~~61108408~~26318318 0.~~48303217~~48775257 04.~~07463821~~84752101 0.00000000 7-A 24,227,000.00 ~~998~~997.~~96300326~~85505180 0.~~37035910~~37976349 02.~~13006563~~16120527 0.00000000 B1-I 6,667,000.00 999.~~75009450~~28593520 0.~~22335233~~34427929 0.00000000 0.00000000 B1-I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B2-I 2,727,000.00 999.~~75009534~~28593693 0.~~22335167~~34427943 0.00000000 0.00000000 B2-I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 34,255,000.00 ~~999~~998.~~52792906~~57885710 0.~~47590220~~47827179 0.00000000 0.00000000 B2-II 8,179,000.00 ~~999~~998.~~52792884~~57885683 0.~~47590170~~47827118 0.00000000 0.00000000 B3 7,529,000.00 ~~999~~998.~~58478948~~75982733 0.~~41126577~~44397795 0.00000000 0.00000000 B4 3,671,000.00 ~~999~~998.~~58478889~~75982838 0.~~41126396~~44397712 0.00000000 0.00000000 B5 3,671,000.00 ~~999~~998.~~58478889~~75982838 0.~~41126396~~44397712 0.00000000 0.00000000 B6 3,691,096.00 ~~999~~998.~~58478999~~75982635 0.~~41126538~~44397653 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-II 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 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-A 0.00000000 4119.~~81463483~~63938199 ~~941~~910.~~60571061~~61551658 0.~~94160571~~91061552 4119.~~81463483~~63938199 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A 0.00000000 2125.~~75532463~~69604812 ~~974~~917.~~16621127~~74616955 0.~~97416621~~91774617 2125.~~75532463~~69604812 3-A1 0.00000000 9.~~92104200~~17030023 ~~981~~962.~~07177177~~27806662 0.~~98107177~~96227807 9.~~92104200~~17030023 3-A2 0.00000000 1918.~~54520889~~06619036 ~~962~~925.~~70994779~~68491648 0.~~96270995~~92568492 1918.~~54520889~~06619036 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-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A 0.00000000 931.~~02719171~~85439696 ~~989~~955.~~27507612~~97479413 0.~~98927508~~95597479 931.~~02719171~~85439696 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 2622.~~70710326~~69559105 ~~963~~930.~~72554694~~99848285 0.~~96372555~~93099848 2622.~~70710326~~69559105 6-A 0.00000000 05.~~55767039~~33527357 ~~985~~978.~~05341369~~92790961 0.~~98505341~~97892791 05.~~55767039~~33527357 7-A 0.00000000 02.~~50042473~~54096875 ~~998~~995.~~46257853~~31408305 0.~~99846258~~99531408 02.~~50042473~~54096875 B1-I 0.00000000 0.~~22335233~~34427929 ~~999~~998.~~52674216~~94165742 0.~~99952674~~99894166 0.~~22335233~~34427929 B1-I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B2-I 0.00000000 0.~~22335167~~34427943 ~~999~~998.~~52674001~~94165750 0.~~99952674~~99894166 0.~~22335167~~34427943 B2-I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 0.00000000 0.~~47590220~~47827179 ~~999~~998.~~05202686~~10058532 0.~~99905203~~99810059 0.~~47590220~~47827179 B2-II 0.00000000 0.~~47590170~~47827118 ~~999~~998.~~05202714~~10058565 0.~~99905203~~99810059 0.~~47590170~~47827118 B3 0.00000000 0.~~41126577~~44397795 ~~999~~998.~~17352371~~31584938 0.~~99917352~~99831585 0.~~41126577~~44397795 B4 0.00000000 0.~~41126396~~44397712 ~~999~~998.~~17352493~~31584854 0.~~99917352~~99831585 0.~~41126396~~44397712 B5 0.00000000 0.~~41126396~~44397712 ~~999~~998.~~17352493~~31584854 0.~~99917352~~99831585 0.~~41126396~~44397712 B6 0.00000000 0.~~41126538~~44397653 ~~999~~998.~~17352461~~31584982 0.~~99917352~~99831585 0.~~41126538~~44397653 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-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, 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-A 187,910,000.00 3.~~77733~~58179% ~~184~~174,~~794~~804,~~517~~197.1199 ~~581~~521,~~692~~759.2386 0.00 0.00 1-AX 0.00 0.24000% ~~184~~174,~~794~~804,~~517~~197.1199 3634,~~958~~960.9084 0.00 0.00 2-A 102,116,000.00 4.~~66970~~66371% ~~101~~96,~~699~~340,~~523~~545.5550 ~~395~~374,~~755~~420.0523 0.00 0.00 3-A1 130,000,000.00 4.45000% ~~128~~126,~~829~~288,~~065~~287.7969 ~~477~~468,~~741~~319.1207 0.00 0.00 3-A2 235,799,000.00 4.23000% ~~231~~222,~~614~~535,~~783~~567.6924 ~~816~~784,~~442~~437.1187 0.00 0.00 3-A3 64,186,000.00 3.98000% 64,186,000.00 212,883.57 0.00 0.00 3-A4 58,322,000.00 4.50000% 58,322,000.00 218,707.50 0.00 0.00 3-A5 106,235,000.00 4.53000% 106,235,000.00 401,037.13 0.00 0.00 3-A6 0.00 4.58000% 31,~~943~~177,~~681~~737.8410 ~~121~~118,~~918~~995.3903 0.00 0.00 3-AX 0.00 4.58000% 2322,~~505~~269,~~850~~094.0894 8984,~~713~~993.9971 0.00 0.00 3-PAX 0.00 4.58000% 18,~~032~~013,~~535~~997.0234 68,~~824~~753.1842 0.00 0.00 4-A 48,015,000.00 4.39000% 47,~~933~~430,~~483~~618.3861 ~~175~~173,~~356~~517.6601 0.00 0.00 4-AX 0.00 4.39000% 1,~~966~~910,~~139~~098.5911 76,~~192~~987.7978 0.00 0.00 5-A 111,301,000.00 4.~~76672~~75117% ~~110~~106,~~236~~147,~~144~~104.4012 ~~437~~420,~~886~~269.8626 0.00 0.00 6-A 86,156,000.00 4.~~89929~~89932% 84,~~916~~800,~~308~~178.5681 346,~~691~~219.1745 0.00 0.00 7-A 24,227,000.00 5.~~24640~~24647% 24,~~201~~175,~~876~~034.6834 105,~~810~~694.6158 0.00 0.00 B1-I 6,667,000.00 2.~~61500~~62000% 6,~~665~~662,~~333~~239.8833 14,~~524~~545.8789 0.00 0.00 B1-I-X 0.00 1.~~40233~~20179% 6,~~665~~662,~~333~~239.8833 76,~~789~~672.1917 0.00 0.00 B2-I 2,727,000.00 3.~~04500~~05000% 2,~~726~~725,~~318~~052.5175 6,~~918~~926.0318 0.00 0.00 B2-I-X 0.00 0.~~97233~~77179% 2,~~726~~725,~~318~~052.5175 21,~~209~~752.0864 0.00 0.00 B1-II 34,255,000.00 4.~~65568~~65311% 34,~~238~~206,~~829~~318.2175 132,~~837~~638.4101 0.00 0.00 B2-II 8,179,000.00 4.~~65568~~65311% 8,~~175~~167,~~138~~376.9347 31,~~717~~669.3372 0.00 0.00 B3 7,529,000.00 4.~~49227~~44023% 7,~~525~~519,~~873~~662.8874 2827,~~173~~824.5718 0.00 0.00 B4 3,671,000.00 4.~~49227~~44023% 3,~~669~~666,~~475~~447.7633 13,~~736~~566.9155 0.00 0.00 B5 3,671,000.00 4.~~49227~~44023% 3,~~669~~666,~~475~~447.7633 13,~~736~~566.9155 0.00 0.00 B6 3,691,096.00 4.~~49227~~44023% 3,~~689~~686,~~563~~518.4240 13,~~812~~640.1182 0.00 0.00 R 100.00 43.~~02215~~84111% 0.00 0.00 0.00 0.00 P-I 0.00 0.00000% 0.00 0.00 0.00 0.00 P-II 0.00 0.00000% 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 1,224,657,196.00 4,~~760~~604,~~067~~759.6702 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-A 0.00 0.00 ~~581~~521,~~692~~759.2386 0.00 ~~176~~171,~~937~~113,~~129~~761.0872 1-AX 0.00 0.00 3634,~~958~~960.9084 0.00 ~~176~~171,~~937~~113,~~129~~761.0872 2-A 0.00 0.00 ~~395~~374,~~755~~420.0523 0.00 9993,~~477~~716,~~956~~567.8385 3-A1 0.00 0.00 ~~477~~468,~~741~~319.1207 0.00 ~~127~~125,~~539~~096,~~330~~148.3366 3-A2 0.00 0.00 ~~816~~784,~~442~~437.1187 0.00 ~~227~~218,~~006~~275,~~042~~577.9862 3-A3 0.00 0.00 212,883.57 0.00 64,186,000.00 3-A4 0.00 0.00 218,707.50 0.00 58,322,000.00 3-A5 0.00 0.00 401,037.13 0.00 106,235,000.00 3-A6 0.00 0.00 ~~121~~118,~~918~~995.3903 0.00 3130,~~554~~818,~~877~~354.2904 3-AX 0.00 0.00 8984,~~713~~993.9971 0.00 2221,~~904~~532,~~471~~935.6466 3-PAX 0.00 0.00 68,~~824~~753.1842 0.00 1817,~~021~~935,~~117~~546.4459 4-A 0.00 0.00 ~~175~~173,~~356~~517.6601 0.00 4745,~~500~~901,~~042~~129.7874 4-AX 0.00 0.00 76,~~192~~987.7978 0.00 1,~~911~~864,~~307~~914.2073 5-A 0.00 0.00 ~~437~~420,~~886~~269.8626 0.00 ~~107~~103,~~263~~621,~~617~~062.1014 6-A 0.00 0.00 346,~~691~~219.1745 0.00 84,~~868~~340,~~261~~512.9198 7-A 0.00 0.00 105,~~810~~694.6158 0.00 24,~~189~~113,~~752~~474.8929 B1-I 0.00 0.00 14,~~524~~545.8789 0.00 6,~~663~~659,~~844~~944.7903 B1-I-X 0.00 0.00 76,~~789~~672.1917 0.00 6,~~663~~659,~~844~~944.7903 B2-I 0.00 0.00 6,~~918~~926.0318 0.00 2,~~725~~724,~~709~~113.4290 B2-I-X 0.00 0.00 21,~~209~~752.0864 0.00 2,~~725~~724,~~709~~113.4290 B1-II 0.00 0.00 132,~~837~~638.4101 0.00 34,~~222~~189,~~527~~935.1855 B2-II 0.00 0.00 31,~~717~~669.3372 0.00 8,~~171~~163,~~246~~464.5369 B3 0.00 0.00 2827,~~173~~824.5718 0.00 7,~~522~~516,~~777~~320.4603 B4 0.00 0.00 13,~~736~~566.9155 0.00 3,~~667~~664,~~966~~817.0148 B5 0.00 0.00 13,~~736~~566.9155 0.00 3,~~667~~664,~~966~~817.0148 B6 0.00 0.00 13,~~812~~640.1182 0.00 3,~~688~~684,~~045~~879.4064 R 0.00 0.00 0.0310 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 ~~81,502~~0.3900 0.00 0.00 P-III 0.00 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 ~~6,317~~0.9800 0.00 0.00 Totals 0.00 0.00 4,~~847~~604,~~888~~759.0712 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 1-A 187,910,000.00 3.~~77733~~58179% ~~983~~930.~~42034543~~25489857 32.~~09558954~~77664765 0.00000000 0.00000000 1-AX 0.00 0.24000% ~~983~~930.~~42034543~~25489857 0.~~19668405~~18605098 0.00000000 0.00000000 2-A 102,116,000.00 4.~~66970~~66371% ~~995~~943.~~92153580~~44221767 3.~~87554399~~66661669 0.00000000 0.00000000 3-A1 130,000,000.00 4.45000% ~~990~~971.~~99281377~~44836685 3.~~67493169~~60245438 0.00000000 0.00000000 3-A2 235,799,000.00 4.23000% ~~982~~943.~~25515668~~75110683 3.~~46244942~~32672263 0.00000000 0.00000000 3-A3 64,186,000.00 3.98000% 1000.00000000 3.31666672 0.00000000 0.00000000 3-A4 58,322,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 3-A5 106,235,000.00 4.53000% 1000.00000000 3.77500005 0.00000000 0.00000000 3-A6 0.00 4.58000% ~~989~~965.~~07038595~~35448296 3.~~77495211~~68443628 0.00000000 0.00000000 3-AX 0.00 4.58000% ~~987~~935.~~72797646~~75888589 3.~~76982826~~57147965 0.00000000 0.00000000 3-PAX 0.00 4.58000% ~~999~~998.~~42514253~~39772051 3.~~81447289~~81055112 0.00000000 0.00000000 4-A 48,015,000.00 4.39000% ~~998~~987.~~30226762~~82919109 3.~~65212246~~61380839 0.00000000 0.00000000 4-AX 0.00 4.39000% ~~999~~970.~~28426137~~80135546 3.~~65571289~~55151720 0.00000000 0.00000000 5-A 111,301,000.00 4.~~76672~~75117% ~~990~~953.~~43265020~~69407391 3.~~93425809~~77597021 0.00000000 0.00000000 6-A 86,156,000.00 4.~~89929~~89932% ~~985~~984.~~61108408~~26318318 4.~~02399334~~01851815 0.00000000 0.00000000 7-A 24,227,000.00 5.~~24640~~24647% ~~998~~997.~~96300326~~85505180 4.~~36746646~~36267718 0.00000000 0.00000000 B1-I 6,667,000.00 2.~~61500~~62000% 999.~~75009450~~28593520 2.~~17862157~~18177441 0.00000000 0.00000000 B1-I-X 0.00 1.~~40233~~20179% 999.~~75009450~~28593520 1.~~16832008~~00077546 0.00000000 0.00000000 B2-I 2,727,000.00 3.~~04500~~05000% 999.~~75009534~~28593693 2.~~53686469~~53985332 0.00000000 0.00000000 B2-I-X 0.00 0.~~97233~~77179% 999.~~75009534~~28593693 0.~~81007701~~64269894 0.00000000 0.00000000 B1-II 34,255,000.00 4.~~65568~~65311% ~~999~~998.~~52792906~~57885710 3.~~87789841~~87207736 0.00000000 0.00000000 B2-II 8,179,000.00 4.~~65568~~65311% ~~999~~998.~~52792884~~57885683 3.~~87789828~~87207727 0.00000000 0.00000000 B3 7,529,000.00 4.~~49227~~44023% ~~999~~998.~~58478948~~75982733 3.~~74200691~~69560101 0.00000000 0.00000000 B4 3,671,000.00 4.~~49227~~44023% ~~999~~998.~~58478889~~75982838 3.~~74200763~~69560065 0.00000000 0.00000000 B5 3,671,000.00 4.~~49227~~44023% ~~999~~998.~~58478889~~75982838 3.~~74200763~~69560065 0.00000000 0.00000000 B6 3,691,096.00 4.~~49227~~44023% ~~999~~998.~~58478999~~75982635 3.~~74200779~~69560152 0.00000000 0.00000000 R 100.00 43.~~02215~~84111% 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000% 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 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-A 0.00000000 0.00000000 32.~~09558954~~77664765 0.00000000 ~~941~~910.~~60571061~~61551658 1-AX 0.00000000 0.00000000 0.~~19668405~~18605098 0.00000000 ~~941~~910.~~60571061~~61551658 2-A 0.00000000 0.00000000 3.~~87554399~~66661669 0.00000000 ~~974~~917.~~16621127~~74616955 3-A1 0.00000000 0.00000000 3.~~67493169~~60245438 0.00000000 ~~981~~962.~~07177177~~27806662 3-A2 0.00000000 0.00000000 3.~~46244942~~32672263 0.00000000 ~~962~~925.~~70994779~~68491648 3-A3 0.00000000 0.00000000 3.31666672 0.00000000 1000.00000000 3-A4 0.00000000 0.00000000 3.75000000 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 3.77500005 0.00000000 1000.00000000 3-A6 0.00000000 0.00000000 3.~~77495211~~68443628 0.00000000 ~~977~~954.~~03185300~~22692592 3-AX 0.00000000 0.00000000 3.~~76982826~~57147965 0.00000000 ~~962~~904.~~45774341~~82509223 3-PAX 0.00000000 0.00000000 3.~~81447289~~81055112 0.00000000 ~~998~~994.~~79234095~~04970999 4-A 0.00000000 0.00000000 3.~~65212246~~61380839 0.00000000 ~~989~~955.~~27507612~~97479413 4-AX 0.00000000 0.00000000 3.~~65571289~~55151720 0.00000000 ~~971~~947.~~41587165~~83704471 5-A 0.00000000 0.00000000 3.~~93425809~~77597021 0.00000000 ~~963~~930.~~72554694~~99848285 6-A 0.00000000 0.00000000 4.~~02399334~~01851815 0.00000000 ~~985~~978.~~05341369~~92790961 7-A 0.00000000 0.00000000 4.~~36746646~~36267718 0.00000000 ~~998~~995.~~46257853~~31408305 B1-I 0.00000000 0.00000000 2.~~17862157~~18177441 0.00000000 ~~999~~998.~~52674216~~94165742 B1-I-X 0.00000000 0.00000000 1.~~16832008~~00077546 0.00000000 ~~999~~998.~~52674216~~94165742 B2-I 0.00000000 0.00000000 2.~~53686469~~53985332 0.00000000 ~~999~~998.~~52674001~~94165750 B2-I-X 0.00000000 0.00000000 0.~~81007701~~64269894 0.00000000 ~~999~~998.~~52674001~~94165750 B1-II 0.00000000 0.00000000 3.~~87789841~~87207736 0.00000000 ~~999~~998.~~05202686~~10058532 B2-II 0.00000000 0.00000000 3.~~87789828~~87207727 0.00000000 ~~999~~998.~~05202714~~10058565 B3 0.00000000 0.00000000 3.~~74200691~~69560101 0.00000000 ~~999~~998.~~17352371~~31584938 B4 0.00000000 0.00000000 3.~~74200763~~69560065 0.00000000 ~~999~~998.~~17352493~~31584854 B5 0.00000000 0.00000000 3.~~74200763~~69560065 0.00000000 ~~999~~998.~~17352493~~31584854 B6 0.00000000 0.00000000 3.~~74200779~~69560152 0.00000000 ~~999~~998.~~17352461~~31584982 R 0.00000000 0.00000000 01.~~30000000~~00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-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, 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 2421,~~616~~266,~~867~~981.1532 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 2421,~~616~~266,~~867~~981.1532 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~295~~287,~~483~~152.2661 Payment of Interest and Principal 2420,~~321~~979,~~383~~828.8971 Total Withdrawals (Pool Distribution Amount) 2421,~~616~~266,~~867~~981.1532 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~289~~281,~~416~~244.4962 Trustee Fee - Wells Fargo Bank, N.A. 65,~~066~~907.7799 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~295~~287,~~483~~152.2661

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 1 0 0 1 ~~271,539~~1 0.00 0.00 0271,539.00 271,539.00 30 Days 467 0 0 0 467 124,~~695~~851,~~857~~077.6432 0.00 0.00 0.00 124,~~695~~851,~~857~~077.6432 60 Days 33 0 0 1 0 133 06,749,934.0051 0.00 ~~648,202~~0.00 0.00 ~~648~~6,~~202~~749,934.0051 90 Days 03 0 0 0 03 01,691,768.0061 0.00 0.00 0.00 01,691,768.0061 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 01 0 01 0.00 0.00 0648,202.00 0.00 0648,202.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4103 0 1 1 0105 ~~6 1~~33,~~695~~292,~~857~~780.6444 ~~271,539~~0.00 648,202.00 0271,539.00 234,~~615~~212,~~598~~521.6444 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.~~034868~~000000% 0.000000% 0.~~000000~~035638% 0.~~034868~~035638% 0.~~022737~~000000% 0.000000% 0.~~000000~~023296% 0.~~022737~~023296% 30 Days 02.~~139470~~387741% 0.000000% 0.000000% 0.000000% 02.~~139470~~387741% 02.~~142002~~132063% 0.000000% 0.000000% 0.000000% 02.~~142002~~132063% 60 Days 01.~~000000~~176051% 0.000000% 0.~~034868~~000000% 0.000000% 01.~~034868~~176051% 0.~~000000~~579101% 0.000000% 0.~~054277~~000000% 0.000000% 0.~~054277~~579101% 90 Days 0.~~000000~~106914% 0.000000% 0.000000% 0.000000% 0.~~000000~~106914% 0.~~000000~~145143% 0.000000% 0.000000% 0.000000% 0.~~000000~~145143% 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~~035638% 0.000000% 0.~~000000~~035638% 0.000000% 0.000000% 0.~~000000~~055612% 0.000000% 0.~~000000~~055612% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 03.~~139470~~670706% 0.~~034868~~000000% 0.~~034868~~035638% 0.~~000000~~035638% 03.~~209205~~741981% 02.~~142002~~856307% 0.~~022737~~000000% 0.~~054277~~055612% 0.~~000000~~023296% 02.~~219017~~935214%

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 120 0 0 0 120 ~~348~~4,~~000~~353,094.49 0.00 0.00 0.00 4,353,094.49 60 Days 29 0 0 0 29 5,515,228.80 0.00 ~~348~~0.00 0.00 5,~~000~~515,228.80 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 49 0 0 0 49 9,868,323.29 0.00 0.00 0.00 9,868,323.29 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 7.352941% 0.000000% 0.000000% 0.000000% 7.352941% 4.830685% 0.000000% 0.000000% 0.000000% 4.830685% 60 Days 10.661765% 0.000000% 0.000000% 10.000000% 10.661765% 6.120321% 0.000000% 0.000000% 0.000000% 6.120321% 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 18.014706% 0.000000% 0.000000% 0.000000% 18.014706% 10.951006% 0.000000% 0.000000% 0.000000% 10.951006% 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 4 0 0 0 4 1,390,102.78 0.00 0.00 ~~648~~0.00 1,~~202~~390,102.78 60 Days 2 0 0 0 2 595,331.00 0.00 ~~648~~0.00 0.00 595,~~202~~331.00 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 16 0 10 0 26 ~~348~~1,~~000~~985,433.0078 0.00 ~~648,202~~0.00 0.00 ~~996~~1,~~202~~985,433.0078 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~193050~~444043% 0.000000% 0.000000% 0.000000% 01.~~193050~~444043% 01.~~182095~~394425% 0.000000% 0.000000% 0.000000% 01.~~182095~~394425% 60 Days 0.~~000000~~722022% 0.000000% 0.~~193050~~000000% 0.000000% 0.~~193050~~722022% 0.~~000000~~597182% 0.000000% 0.~~339179~~000000% 0.000000% 0.~~339179~~597182% 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.~~193050~~166065% 0.000000% 0.~~193050~~000000% 0.000000% 02.~~386100~~166065% 01.~~182095~~991607% 0.000000% 0.~~339179~~000000% 0.000000% 01.~~521274~~991607% 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 03 0 0 0 03 0922,093.0073 0.00 0.00 0.00 0922,093.0073 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 03 0 0 0 03 0922,093.0073 0.00 0.00 0.00 0922,093.0073 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~027397% 0.000000% 0.000000% 0.000000% 01.~~000000~~027397% 0.~~000000~~837370% 0.000000% 0.000000% 0.000000% 0.~~000000~~837370% 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 01.~~000000~~027397% 0.000000% 0.000000% 0.000000% 01.~~000000~~027397% 0.~~000000~~837370% 0.000000% 0.000000% 0.000000% 0.~~000000~~837370% 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 7 0 0 0 7 2,109,457.69 0.00 0.00 0.00 2,109,457.69 60 Days 1 0 0 0 1 ~~271~~293,~~539~~600.00 0.00 0.00 ~~271~~0.00 293,~~539~~600.00 3090 Days 30 0 0 0 30 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 1 0 1 0.00 0.00 648,~~347~~202.00 0.00 648,~~857~~202.6400 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8 0 1 0 9 2,~~347~~403,~~857~~057.6469 0.00 648,202.00 0.00 3,051,259.69 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.017241% 0.000000% 0.000000% 0.000000% 3.017241% 2.216592% 0.000000% 0.000000% 0.000000% 2.216592% 60 Days 0.431034% 0.000000% 0.000000% 0.000000% 0.431034% 0.308511% 0.000000% 0.000000% 0.000000% 0.308511% 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% 0.431034% 0.000000% 0.431034% 0.000000% 0.000000% 0.681123% 0.000000% 0.681123% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.448276% 0.000000% 0.431034% 0.000000% 3.879310% 2.525103% 0.000000% 0.681123% 0.000000% 3.206225% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 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 2 549,500.00 900.00 0.00 0.00 549,500.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 563,000.00 0.00 0.00 0.00 563,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 10 0 0 43 1,~~347~~112,~~857~~500.6400 ~~271,539~~0.00 0.00 0.00 1,~~619~~112,~~396~~500.6400 0-29 Days 0.~~071174~~000000% 0.000000% 0.000000% 0.~~071174~~000000% 0.~~043934~~000000% 0.000000% 0.000000% 0.~~043934~~000000% 30 Days 0.~~213523~~970874% 0.000000% 0.000000% 0.000000% 0.~~213523~~970874% 0.~~218078~~614785% 0.000000% 0.000000% 0.000000% 0.~~218078~~614785% 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~~485437% 0.000000% 0.000000% 0.000000% 0.~~000000~~485437% 0.~~000000~~629889% 0.000000% 0.000000% 0.000000% 0.~~000000~~629889% 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 01.~~213523~~456311% 0.~~071174~~000000% 0.000000% 0.000000% 01.~~284698~~456311% 01.~~218078~~244675% 0.~~043934~~000000% 0.000000% 0.000000% 01.~~262012~~244675% 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 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 53AX 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 01 01 0.00 0.00 0271,539.00 0271,539.00 30 Days 020 0 0 0 020 09,236,385.0027 0.00 0.00 0.00 09,236,385.0027 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0220,500.00 0.00 0.00 0.00 0220,500.00 120 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 21 0 0 1 22 9,456,885.27 0.00 0.00 271,539.00 9,728,424.27 0-29 Days 0.00000000% 0.00000000% 0.00116822% 0.00116822% 0.00000000% 0~~-29~~.000000% 0.077271% 0.077271% 30 Days 2.336449% 0.000000% 0.000000% 0.000000% 2.336449% 2.628361% 0.000000% 0.000000% 0.000000% 2.628361% 60 Days 0.000000% 0.000000% 300.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.116822% 0.000000% 0.000000% 0.000000% 0.116822% 0.062747% 0.000000% 0.000000% 0.000000% 0.062747% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 600.000000% 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% 90180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.453271% 0.000000% 0.000000% 0.116822% 2.570093% 2.691107% 0.000000% 0.000000% 0.077271% 2.768378% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3PAX 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 11 0 0 0 11 6,290,443.36 0.00 0.00 0.00 6,290,443.36 60 Days 1 0 0 0 1 345,774.71 0.00 0.00 0.00 345,774.71 90 Days 1 0 0 0 1 908,268.61 0.00 0.00 0.00 908,268.61 120 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 13 0 0 0 13 7,544,486.68 0.00 0.00 0.00 7,544,486.68 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.095238% 0.000000% 0.000000% ~~150~~0.000000% 2.095238% 2.462490% 0.000000% 0.000000% 0.000000% 2.462490% 60 Days 0.190476% 0.000000% 0.000000% 0.000000% 0.190476% 0.135359% 0.000000% 0.000000% 0.000000% 0.135359% 90 Days 0.190476% 0.000000% 0.000000% 0.000000% 0.190476% 0.355556% 0.000000% ~~180~~0.000000% 0.000000% 0.355556% 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 2.476190% 0.000000% 0.000000% 0.000000% 2.476190% 2.953405% 0.000000% 0.000000% 0.000000% 2.953405% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 64 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 74AX 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%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 125,000.00 0.01020694% 125,000.00 0.~~01047028~~01072787% Fraud 24,493,142.00 1.99999984% 24,493,142.00 2.~~05160070~~10207365% Special Hazard 13,400,000.00 1.09418375% 11,938,552.17 1.~~00000000~~02460174% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 54.~~000014~~968238% Weighted Average Net Coupon 4.~~713777~~682605% Weighted Average Pass-Through Rate 4.~~707777~~676605% Weighted Average Maturity(Stepdown Calculation ) ~~357~~355 Beginning Scheduled Collateral Loan Count 2,~~899~~841 Number Of Loans Paid In Full 3135 Ending Scheduled Collateral Loan Count 2,~~868~~806 Beginning Scheduled Collateral Balance 1,~~213~~181,~~328~~564,~~713~~597.1596 Ending Scheduled Collateral Balance 1,~~193~~165,~~855~~189,~~217~~528.3238 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 1,~~194~~165,~~245~~588,~~012~~494.8066 Monthly P &I Constant 5,~~583~~433,~~264~~393.4056 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 1,~~193~~165,~~855~~189,~~217~~528.3238 Scheduled Principal ~~527~~541,~~713~~481.4780 Unscheduled Principal 1815,~~945~~833,~~782~~587.3678

Group Level Collateral Statement Group 1 21AX 33AX Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 43.~~273334~~910917 54.~~044607~~238550 5.~~140991~~122938 Weighted Average Net Rate 43.~~023334~~660917 43.~~675697~~988550 4.~~890991~~872938 Weighted Average Maturity ~~354~~352 ~~358~~352 ~~357~~355 Beginning Loan Count ~~528~~278 ~~294~~234 ~~1,416~~866 Loans Paid In Full 106 52 1110 Ending Loan Count ~~518~~272 ~~289~~232 ~~1,405~~856 Beginning Scheduled Balance ~~198~~92,~~935~~707,~~721~~167.2924 ~~107~~96,~~640~~231,~~465~~669.2151 ~~623~~355,~~774~~451,~~550~~029.8118 Ending scheduled Balance ~~191~~90,~~075~~100,~~173~~945.9923 ~~105~~95,~~415~~142,~~893~~585.2752 ~~617~~351,~~860~~277,~~569~~977.7468 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~752~~333,~~876~~228.3683 ~~506~~373,~~952~~909.9625 21,~~951~~703,~~973~~043.8515 Scheduled Principal 4431,~~443~~087.9912 5434,~~449~~006.7496 ~~279~~185,~~624~~581.2479 Unscheduled Principal 72,~~816~~575,~~103~~134.3189 21,~~170~~055,~~122~~077.2003 53,~~634~~987,~~356~~469.8371 Scheduled Interest ~~708~~302,~~432~~141.3771 ~~452~~339,~~503~~902.2229 21,~~672~~517,~~349~~461.6136 Servicing Fees 4119,~~444~~313.9497 3320,~~091~~048.3728 ~~129~~74,~~953~~052.0326 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~994~~463.6852 ~~538~~481.2419 31,~~118~~777.9027 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 ~~665~~282,~~992~~364.7522 ~~418~~319,~~873~~372.6182 21,~~539~~441,~~277~~631.6883 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 43.~~017334~~654917 43.~~669698~~982550 4.~~884991~~866938

Group Level Collateral Statement Group 3PAX 4 54AX 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~016074~~157437 5.~~206695~~020155 54.~~155927~~706334 Weighted Average Net Rate 4.~~576075~~907437 4.~~772714~~580156 4.~~905287~~266334 Weighted Average Maturity ~~357~~355 ~~357~~355 ~~357~~355 Beginning Loan Count ~~106~~528 ~~304~~102 ~~207~~3 Loans Paid In Full 13 43 0 Ending Loan Count ~~105~~525 ~~300~~99 ~~207~~3 Beginning Scheduled Balance 50256,~~724~~672,~~959~~525.6125 ~~116~~49,~~712~~038,~~576~~007.3311 891,~~928~~177,~~526~~255.7023 Ending scheduled Balance 50255,~~288~~377,~~111~~775.6632 ~~113~~47,~~738~~506,~~178~~600.3770 891,~~878~~175,~~023~~730.6434 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~273~~1,~~949~~195,183.6029 ~~540~~265,~~117~~700.0694 ~~430~~6,~~459~~142.9502 Scheduled Principal 6192,~~916~~039.1259 3360,~~711~~552.4026 441,~~072~~524.5389 Unscheduled Principal ~~374~~1,~~931~~202,710.8334 21,~~940~~470,~~686~~854.5615 ~~6,430~~0.5300 Scheduled Interest ~~212~~1,~~033~~103,143.4870 ~~506~~205,~~405~~148.6668 ~~386~~4,~~387~~617.4213 Servicing Fees 1853,~~599~~473.1344 4217,~~209~~980.1759 ~~18,783~~431.0466 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~253~~1,283.6440 ~~583~~245.5519 ~~449~~5.6789 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 ~~193~~1,~~180~~048,386.7186 ~~463~~186,~~612~~922.9490 ~~367~~4,~~154~~179.7158 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 4.~~570074~~901437 4.~~766715~~574155 4.~~899287~~260334

Group Level Collateral Statement Group 72 ~~Total~~5 6 Collateral Description Fixed 15/30 & ARM ~~Mixed~~Fixed 15/30 & ARM Fixed 15/30 & ~~Arm~~ARM Weighted Average Coupon Rate 5.~~502400~~034986 5.~~000014~~191101 5.155961 Weighted Average Net Rate 54.~~252401~~669709 4.~~713777~~757171 4.905322 Weighted Average Maturity ~~357~~356.00 ~~357~~355.00 355.00 Record Date 0911/30/2003 0911/30/2003 11/30/2003 Principal And Interest Constant ~~126~~481,~~934~~519.6293 5517,~~583~~242.66 430,~~264~~374.4005 Beginning Loan Count 44282 ~~2,899~~297 207 Loans Paid In Full 05 315 1 Ending Loan Count 44277 ~~2,868~~292 206 Beginning Scheduled Balance 25102,~~611~~275,~~913~~485.2079 1112,~~213~~619,~~328~~963.53 89,~~713~~807,472.1579 Ending Scheduled Balance 2599,~~599~~648,~~266~~467.6599 1110,092,193.96 89,~~855~~345,~~217~~325.3259 Scheduled Principal 952,~~495~~390.4526 ~~527~~30,~~713~~057.4799 44,504.18 Unscheduled Principal 32,~~151~~574,627.1054 182,~~945~~497,~~782~~711.3658 417,643.02 Scheduled Interest ~~117~~429,~~439~~129.1767 5487,~~055~~184.67 385,~~550~~869.9387 Servicing Fee 531,~~335~~132.8138 ~~289~~40,~~416~~724.4927 18,757.74 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee ~~128~~511.41 563.09 ~~6,066~~449.7708 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 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~111~~397,~~975~~485.2788 4445,~~760~~897.31 366,~~067~~663.6705 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 54.~~246400~~663709 4.~~707777~~751172 4.899321

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2003 26A