8-K 1 sac0322a.txt OCTOBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 27, 2003 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-22A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-92140-29 54-2121821 Pooling and Servicing Agreement) (Commission 54-2121822 (State or other File Number) 54-2121823 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On October 27, 2003 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-22A 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 2003-22A Trust, relating to the October 27, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-22A Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 11/5/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-22A Trust, relating to the October 27, 2003 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 SASC Series: 2003-22A 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 R SAC0322AR SEN 5.~~07272~~07982% 0.00 0.00 0.00 1A 86359AYV9 SEN 4.15000% 2928,~~060~~663,~~301~~925.6584 ~~100~~99,~~500~~129.2141 ~~396~~1,~~375~~344,500.8117 2A1 86359AYX5 SEN 4.08000% ~~286~~280,~~856~~658,~~807~~010.7127 ~~975~~954,~~313~~237.1423 6,~~198~~961,~~797~~177.4487 2A2 86359AYY3 SEN 4.25000% 14,~~354~~044,~~706~~510.9464 5049,~~839~~740.5997 ~~310~~348,~~196~~346.3086 3A 86359AZA4 SEN 4.42000% ~~215~~212,~~120~~717,~~016~~342.7902 ~~792~~783,~~358~~508.7287 21,~~402~~194,~~674~~402.7785 4A 86359AZC0 SEN 3.06000% 3130,~~486~~984,~~836~~615.4241 8079,~~291~~010.4377 ~~502~~525,~~221~~223.0135 B1 86359AZE6 JUN 5.~~19397~~19218% 21,~~109~~098,~~581~~380.2947 91,~~368~~288.6886 11,~~200~~227.8290 B2 86359AZF3 JUN 5.~~19397~~19218% 5,~~039~~036,~~647~~973.8176 21,~~813~~794.1307 2,~~674~~680.0652 B3 86359AZG1 JUN 5.~~19397~~19218% 3,~~778~~776,~~986~~981.6651 16,~~356~~342.6031 2,~~005~~009.1499 B4 86359AZJ5 JUN 5.~~19397~~19218% 1,~~888~~887,~~993~~991.8655 8,~~176~~169.1400 1,~~002~~004.3173 B5 86359AZK2 JUN 5.~~19397~~19218% 1,~~888~~887,~~993~~991.8655 8,~~176~~169.1400 1,~~002~~004.3173 B6 86359AZL0 JUN 5.~~19397~~19218% 1,585,~~906~~065.7221 6,~~864~~858.29 ~~841~~843.4952 1AX 86359AYW7 SEN 4.15000% 0.00 22,~~761~~385.5745 0.00 2AX 86359AYZ0 SEN 4.08000% 0.00 ~~264~~258,~~515~~191.4769 0.00 3AX 86359AZB2 SEN 4.42000% 0.00 ~~153~~151,~~066~~271.1242 0.00 4AX 86359AZD8 SEN 3.06000% 0.00 5756,843.0457 0.00 P1 SAC0322P1 SEN 0.00000% 0.00 ~~1,170~~0.2200 0.00 P2 SAC0322P2 SEN 0.00000% 0.00 238,~~455~~909.5894 0.00 Totals ~~612~~602,~~170~~341,~~779~~788.7123 2,~~674~~615,~~870~~850.0785 910,~~828~~392,~~991~~422.4649

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 1A 0.00 2827,~~663~~319,~~925~~425.8466 ~~496~~1,~~876~~443,629.0258 0.00 2A1 0.00 ~~280~~273,~~658~~696,~~010~~832.2739 7,~~174~~915,~~110~~415.5810 0.00 2A2 0.00 1413,~~044~~696,~~510~~163.6478 ~~361~~398,~~035~~087.8983 0.00 3A 0.00 ~~212~~211,~~717~~522,~~342~~939.0217 31,~~195~~977,~~033~~911.4972 0.00 4A 0.00 30,~~984~~459,~~615~~392.4106 ~~582~~604,~~512~~234.4412 0.00 B1 0.00 21,~~098~~087,~~380~~152.4757 102,~~569~~516.5076 0.00 B2 0.00 5,~~036~~034,~~973~~293.7624 24,~~487~~474.1959 0.00 B3 0.00 3,~~776~~774,~~981~~971.5152 18,~~361~~352.7430 0.00 B4 0.00 1,~~887~~886,~~991~~986.5582 9,~~178~~173.4573 0.00 B5 0.00 1,~~887~~886,~~991~~986.5582 9,~~178~~173.4573 0.00 B6 0.0200 1,~~585~~584,~~065~~221.2169 7,~~705~~701.7881 10.30 1AX 0.00 0.00 22,~~761~~385.5745 0.00 2AX 0.00 0.00 ~~264~~258,~~515~~191.4769 0.00 3AX 0.00 0.00 ~~153~~151,~~066~~271.1242 0.00 4AX 0.00 0.00 5756,843.0457 0.00 P1 0.00 0.00 ~~1,170~~0.2200 0.00 P2 0.00 0.00 238,~~455~~909.5894 0.00 Totals 0.0200 ~~602~~591,~~341~~949,~~788~~365.2372 1213,~~503~~008,~~861~~273.5334 10.30 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) R 100.00 0.00 0.00 0.00 0.00 0.00 1A 31,252,000.00 2928,~~060~~663,~~301~~925.6584 2726,~~037~~772.3877 ~~369~~1,~~338~~317,727.4340 0.00 0.00 2A1 299,752,000.00 ~~286~~280,~~856~~658,~~807~~010.7127 ~~160~~158,~~783~~019.9202 6,~~038~~803,~~013~~158.5386 0.00 0.00 2A2 15,000,000.00 14,~~354~~044,~~706~~510.9464 87,~~045~~907.8549 ~~302~~340,~~150~~439.4537 0.00 0.00 3A 217,197,000.00 ~~215~~212,~~120~~717,~~016~~342.7902 8887,~~606~~664.3639 21,~~314~~106,~~068~~738.4146 0.00 0.00 4A 32,333,000.00 3130,~~486~~984,~~836~~615.4241 20,~~502~~159.4422 ~~481~~505,~~718~~064.5713 0.00 0.00 B1 21,132,000.00 21,~~109~~098,~~581~~380.2947 11,~~200~~227.8290 0.00 0.00 0.00 B2 5,045,000.00 5,~~039~~036,~~647~~973.8176 2,~~674~~680.0652 0.00 0.00 0.00 B3 3,783,000.00 3,~~778~~776,~~986~~981.6651 2,~~005~~009.1499 0.00 0.00 0.00 B4 1,891,000.00 1,~~888~~887,~~993~~991.8655 1,~~002~~004.3173 0.00 0.00 0.00 B5 1,891,000.00 1,~~888~~887,~~993~~991.8655 1,~~002~~004.3173 0.00 0.00 0.00 B6 1,587,591.04 1,585,~~906~~065.7221 ~~841~~843.4952 0.00 0.00 0.0200 1AX 0.00 0.00 0.00 0.00 0.00 0.00 2AX 0.00 0.00 0.00 0.00 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 4AX 0.00 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 Totals 630,863,691.04 ~~612~~602,~~170~~341,~~779~~788.7123 ~~323~~319,~~702~~294.0828 910,~~505~~073,~~289~~128.3922 0.00 0.0200 (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 R 0.00 0.00 0.00000000 0.00 1A ~~396~~1,~~375~~344,500.8117 2827,~~663~~319,~~925~~425.8466 0.~~91718693~~87416567 ~~396~~1,~~375~~344,500.8117 2A1 6,~~198~~961,~~797~~177.4487 ~~280~~273,~~658~~696,~~010~~832.2739 0.~~93630071~~91307759 6,~~198~~961,~~797~~177.4487 2A2 ~~310~~348,~~196~~346.3086 1413,~~044~~696,~~510~~163.6478 0.~~93630071~~91307759 ~~310~~348,~~196~~346.3086 3A 21,~~402~~194,~~674~~402.7785 ~~212~~211,~~717~~522,~~342~~939.0217 0.~~97937514~~97387597 21,~~402~~194,~~674~~402.7785 4A ~~502~~525,~~221~~223.0135 30,~~984~~459,~~615~~392.4106 0.~~95829695~~94205277 ~~502~~525,~~221~~223.0135 B1 11,~~200~~227.8290 21,~~098~~087,~~380~~152.4757 0.~~99840907~~99787775 11,~~200~~227.8290 B2 2,~~674~~680.0652 5,~~036~~034,~~973~~293.7624 0.~~99840907~~99787775 2,~~674~~680.0652 B3 2,~~005~~009.1499 3,~~776~~774,~~981~~971.5152 0.~~99840907~~99787775 2,~~005~~009.1499 B4 1,~~002~~004.3173 1,~~887~~886,~~991~~986.5582 0.~~99840907~~99787775 1,~~002~~004.3173 B5 1,~~002~~004.3173 1,~~887~~886,~~991~~986.5582 0.~~99840907~~99787775 1,~~002~~004.3173 B6 ~~841~~843.5152 1,~~585~~584,~~065~~221.2169 0.~~99840902~~99787770 ~~841~~843.4952 1AX 0.00 0.00 0.00000000 0.00 2AX 0.00 0.00 0.00000000 0.00 3AX 0.00 0.00 0.00000000 0.00 4AX 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 Totals 910,~~828~~392,~~991~~422.4849 ~~602~~591,~~341~~949,~~788~~365.2372 0.~~95478912~~93831579 910,~~828~~392,~~991~~422.4649

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1A 31,252,000.00 ~~929~~917.~~87014111~~18692692 0.~~86514079~~85667381 1142.~~81807340~~16457827 0.00000000 2A1 299,752,000.00 ~~956~~936.~~98046288~~30070949 0.~~53638982~~52716586 2022.~~14336361~~69595819 0.00000000 2A2 15,000,000.00 ~~956~~936.~~98046267~~30070933 0.~~53639000~~52716600 2022.~~14336333~~69595800 0.00000000 3A 217,197,000.00 ~~990~~979.~~43733012~~37513879 0.~~40795389~~40361695 105.~~65423744~~09555132 0.00000000 4A 32,333,000.00 ~~973~~958.~~82972257~~29695389 0.~~63410262~~62348746 1415.~~89866607~~62070114 0.00000000 B1 21,132,000.00 998.~~93911083~~40907013 0.~~53004070~~53132217 0.00000000 0.00000000 B2 5,045,000.00 998.~~93911001~~40907037 0.~~53004163~~53132210 0.00000000 0.00000000 B3 3,783,000.00 998.~~93911182~~40906952 0.~~53003965~~53132170 0.00000000 0.00000000 B4 1,891,000.00 998.~~93911158~~40906928 0.~~53004231~~53132205 0.00000000 0.00000000 B5 1,891,000.00 998.~~93911158~~40906928 0.~~53004231~~53132205 0.00000000 0.00000000 B6 1,587,591.04 998.~~93907187~~40901722 0.~~53004204~~53132071 0.00000000 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4AX 0.00 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 (2) All Classes are per $1000 denominations

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A 0.00000000 1243.~~68321419~~02125208 ~~917~~874.~~18692692~~16567452 0.~~91718693~~87416567 1243.~~68321419~~02125208 2A1 0.00000000 2023.~~67975340~~22312402 ~~936~~913.~~30070949~~07758544 0.~~93630071~~91307759 2023.~~67975340~~22312402 2A2 0.00000000 2023.~~67975333~~22312400 ~~936~~913.~~30070933~~07758533 0.~~93630071~~91307759 2023.~~67975333~~22312400 3A 0.00000000 115.~~06219133~~49916827 ~~979~~973.~~37513879~~87597052 0.~~97937514~~97387597 115.~~06219133~~49916827 4A 0.00000000 1516.~~53276869~~24418860 ~~958~~942.~~29695389~~05276529 0.~~95829695~~94205277 1516.~~53276869~~24418860 B1 0.00000000 0.~~53004070~~53132217 ~~998~~997.~~40907013~~87774797 0.~~99840907~~99787775 0.~~53004070~~53132217 B2 0.00000000 0.~~53004163~~53132210 ~~998~~997.~~40907037~~87774827 0.~~99840907~~99787775 0.~~53004163~~53132210 B3 0.00000000 0.~~53003965~~53132170 ~~998~~997.~~40906952~~87774782 0.~~99840907~~99787775 0.~~53003965~~53132170 B4 0.00000000 0.~~53004231~~53132205 ~~998~~997.~~40906928~~87774722 0.~~99840907~~99787775 0.~~53004231~~53132205 B5 0.00000000 0.~~53004231~~53132205 ~~998~~997.~~40906928~~87774722 0.~~99840907~~99787775 0.~~53004231~~53132205 B6 0.~~00001260~~00000000 0.~~53005464~~53132071 ~~998~~997.~~40901722~~87769651 0.~~99840902~~99787770 0.~~53004204~~53132071 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4AX 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 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 100.00 5.~~07272~~07982% 0.00 0.00 0.00 0.00 1A 31,252,000.00 4.15000% 2928,~~060~~663,~~301~~925.6584 ~~100~~99,~~500~~129.2141 0.00 0.00 2A1 299,752,000.00 4.08000% ~~286~~280,~~856~~658,~~807~~010.7127 ~~975~~954,~~313~~237.1523 0.00 0.00 2A2 15,000,000.00 4.25000% 14,~~354~~044,~~706~~510.9464 5049,~~839~~740.5998 0.00 0.00 3A 217,197,000.00 4.42000% ~~215~~212,~~120~~717,~~016~~342.7902 ~~792~~783,~~358~~508.7388 0.00 0.00 4A 32,333,000.00 3.06000% 3130,~~486~~984,~~836~~615.4241 8079,~~291~~010.4377 0.00 0.00 B1 21,132,000.00 5.~~19397~~19218% 21,~~109~~098,~~581~~380.2947 91,~~368~~288.6886 0.00 0.00 B2 5,045,000.00 5.~~19397~~19218% 5,~~039~~036,~~647~~973.8176 21,~~813~~794.1307 0.00 0.00 B3 3,783,000.00 5.~~19397~~19218% 3,~~778~~776,~~986~~981.6651 16,~~356~~342.6031 0.00 0.00 B4 1,891,000.00 5.~~19397~~19218% 1,~~888~~887,~~993~~991.8655 8,~~176~~169.1400 0.00 0.00 B5 1,891,000.00 5.~~19397~~19218% 1,~~888~~887,~~993~~991.8655 8,~~176~~169.1400 0.00 0.00 B6 1,587,591.04 5.~~19397~~19218% 1,585,~~906~~065.7221 6,~~864~~858.29 0.00 0.00 1AX 0.00 4.15000% 6,~~581~~472,~~657~~901.9972 22,~~761~~385.5745 0.00 0.00 2AX 0.00 4.08000% 7775,~~798~~938,~~669~~733.3126 ~~264~~258,~~515~~191.4869 0.00 0.00 3AX 0.00 4.42000% 41,~~556~~069,~~414~~162.0289 ~~153~~151,~~066~~271.1242 0.00 0.00 4AX 0.00 3.06000% 22,~~683~~291,~~544~~597.6525 5756,843.0457 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 Totals 630,863,691.04 2,~~650~~606,~~244~~940.3093 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 R 0.00 0.00 0.00 0.00 0.00 1A 0.00 0.00 ~~100~~99,~~500~~129.2141 0.00 2827,~~663~~319,~~925~~425.8466 2A1 0.00 0.00 ~~975~~954,~~313~~237.1423 0.00 ~~280~~273,~~658~~696,~~010~~832.2739 2A2 0.00 0.00 5049,~~839~~740.5997 0.00 1413,~~044~~696,~~510~~163.6478 3A 0.00 0.00 ~~792~~783,~~358~~508.7287 0.00 ~~212~~211,~~717~~522,~~342~~939.0217 4A 0.00 0.00 8079,~~291~~010.4377 0.00 30,~~984~~459,~~615~~392.4106 B1 0.00 0.00 91,~~368~~288.6886 0.00 21,~~098~~087,~~380~~152.4757 B2 0.00 0.00 21,~~813~~794.1307 0.00 5,~~036~~034,~~973~~293.7624 B3 0.00 0.00 16,~~356~~342.6031 0.00 3,~~776~~774,~~981~~971.5152 B4 0.00 0.00 8,~~176~~169.1400 0.00 1,~~887~~886,~~991~~986.5582 B5 0.00 0.00 8,~~176~~169.1400 0.00 1,~~887~~886,~~991~~986.5582 B6 0.00 0.00 6,~~864~~858.29 0.00 1,~~585~~584,~~065~~221.2169 1AX 0.00 0.00 22,~~761~~385.5745 0.00 6,~~484~~216,~~005~~133.4337 2AX 0.00 0.00 ~~264~~258,~~515~~191.4769 0.00 7573,~~989~~879,~~906~~550.1420 3AX 0.00 0.00 ~~153~~151,~~066~~271.1242 0.00 4140,~~078~~844,~~067~~870.8962 4AX 0.00 0.00 5756,843.0457 0.00 2221,~~290~~893,~~568~~791.2861 P1 0.00 0.00 ~~1,170~~0.2200 0.00 0.00 P2 0.00 0.00 238,~~455~~909.5894 0.00 0.00 Totals 0.00 0.00 2,~~674~~615,~~870~~850.0785 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall R 100.00 5.~~07272~~07982% 0.00000000 0.00000000 0.00000000 0.00000000 1A 31,252,000.00 4.15000% ~~929~~917.~~87014111~~18692692 3.~~21580091~~17193812 0.00000000 0.00000000 2A1 299,752,000.00 4.08000% ~~956~~936.~~98046288~~30070949 3.~~25373359~~18342240 0.00000000 0.00000000 2A2 15,000,000.00 4.25000% ~~956~~936.~~98046267~~30070933 3.~~38930600~~31606533 0.00000000 0.00000000 3A 217,197,000.00 4.42000% ~~990~~979.~~43733012~~37513879 3.~~64811084~~60736511 0.00000000 0.00000000 4A 32,333,000.00 3.06000% ~~973~~958.~~82972257~~29695389 2.~~48326570~~44365725 0.00000000 0.00000000 B1 21,132,000.00 5.~~19397~~19218% 998.~~93911083~~40907013 4.~~32371191~~31993470 0.00000000 0.00000000 B2 5,045,000.00 5.~~19397~~19218% 998.~~93911001~~40907037 4.~~32371259~~31993459 0.00000000 0.00000000 B3 3,783,000.00 5.~~19397~~19218% 998.~~93911182~~40906952 4.~~32371134~~31993391 0.00000000 0.00000000 B4 1,891,000.00 5.~~19397~~19218% 998.~~93911158~~40906928 4.~~32371232~~31993654 0.00000000 0.00000000 B5 1,891,000.00 5.~~19397~~19218% 998.~~93911158~~40906928 4.~~32371232~~31993654 0.00000000 0.00000000 B6 1,587,591.04 5.~~19397~~19218% 998.~~93907187~~40901722 4.~~32371425~~31993494 0.00000000 0.00000000 1AX 0.00 4.15000% ~~945~~929.~~37305944~~75157807 3.~~26941556~~21539062 0.00000000 0.00000000 2AX 0.00 4.08000% ~~947~~924.~~10528381~~46279807 3.~~22015802~~14317348 0.00000000 0.00000000 3AX 0.00 4.42000% ~~990~~978.~~24555132~~63487039 3.~~64740433~~60463852 0.00000000 0.00000000 4AX 0.00 3.06000% ~~977~~960.~~68552425~~79216366 2.~~49309814~~45001989 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 (5) All Classes are per $1000 denominations

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A 0.00000000 0.00000000 3.~~21580091~~17193812 0.00000000 ~~917~~874.~~18692692~~16567452 2A1 0.00000000 0.00000000 3.~~25373355~~18342240 0.00000000 ~~936~~913.~~30070949~~07758544 2A2 0.00000000 0.00000000 3.~~38930600~~31606467 0.00000000 ~~936~~913.~~30070933~~07758533 3A 0.00000000 0.00000000 3.~~64811079~~60736506 0.00000000 ~~979~~973.~~37513879~~87597052 4A 0.00000000 0.00000000 2.~~48326570~~44365725 0.00000000 ~~958~~942.~~29695389~~05276529 B1 0.00000000 0.00000000 4.~~32371191~~31993470 0.00000000 ~~998~~997.~~40907013~~87774797 B2 0.00000000 0.00000000 4.~~32371259~~31993459 0.00000000 ~~998~~997.~~40907037~~87774827 B3 0.00000000 0.00000000 4.~~32371134~~31993391 0.00000000 ~~998~~997.~~40906952~~87774782 B4 0.00000000 0.00000000 4.~~32371232~~31993654 0.00000000 ~~998~~997.~~40906928~~87774722 B5 0.00000000 0.00000000 4.~~32371232~~31993654 0.00000000 ~~998~~997.~~40906928~~87774722 B6 0.00000000 0.00000000 4.~~32371425~~31993494 0.00000000 ~~998~~997.~~40901722~~87769651 1AX 0.00000000 0.00000000 3.~~26941556~~21539062 0.00000000 ~~931~~892.~~34648748~~87000796 2AX 0.00000000 0.00000000 3.~~22015790~~14317348 0.00000000 ~~925~~899.~~08576638~~39471948 3AX 0.00000000 0.00000000 3.~~64740433~~60463852 0.00000000 ~~978~~973.~~84706715~~29022197 4AX 0.00000000 0.00000000 2.~~49309814~~45001989 0.00000000 ~~960~~943.~~74781393~~64630653 P1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1213,~~641~~143,~~084~~218.7444 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 1213,~~641~~143,~~084~~218.7444 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~137~~134,~~223~~945.2110 Payment of Interest and Principal 1213,~~503~~008,~~861~~273.5334 Total Withdrawals (Pool Distribution Amount) 1213,~~641~~143,~~084~~218.7444 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~133~~130,~~142~~929.0950 Wells Fargo Bank Minnesota, NA 4,~~081~~015.1260 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~137~~134,~~223~~945.2110

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 02 0 0 02 0728,082.0097 0.00 0.00 0728,082.0097 30 Days 12 0 0 0 12 ~~116~~1,~~088~~348,288.1959 0.00 0.00 0.00 ~~116~~1,~~088~~348,288.1959 60 Days 21 0 10 0 31 ~~533~~116,~~272~~088.4519 0.00 ~~417,100~~0.00 0.00 ~~950~~116,~~372~~088.4519 90 Days 01 0 0 0 01 0166,772.0045 0.00 0.00 0.00 0166,772.0045 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 34 2 0 1 0 46 ~~649~~1,~~360~~631,149.6423 0728,082.0097 ~~417,100~~0.00 0.00 12,~~066~~359,~~460~~232.6420 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.~~000000~~136147% 0.000000% 0.000000% 0.~~000000~~136147% 0.~~000000~~122945% 0.000000% 0.000000% 0.~~000000~~122945% 30 Days 0.~~066934~~136147% 0.000000% 0.000000% 0.000000% 0.~~066934~~136147% 0.~~019265~~227674% 0.000000% 0.000000% 0.000000% 0.~~019265~~227674% 60 Days 0.~~133869~~068074% 0.000000% 0.~~066934~~000000% 0.000000% 0.~~200803~~068074% 0.~~088496~~019603% 0.000000% 0.~~069217~~000000% 0.000000% 0.~~157714~~019603% 90 Days 0.~~000000~~068074% 0.000000% 0.000000% 0.000000% 0.~~000000~~068074% 0.~~000000~~028161% 0.000000% 0.000000% 0.000000% 0.~~000000~~028161% 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.~~200803~~272294% 0.~~000000~~136147% 0.~~066934~~000000% 0.000000% 0.~~267738~~408441% 0.~~107761~~275439% 0.~~000000~~122945% 0.~~069217~~000000% 0.000000% 0.~~176978~~398384%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 10 0 0 0 10 ~~116,088~~0.1900 0.00 0.00 0.00 ~~116,088~~0.1900 60 Days 1 0 0 0 1 ~~166~~116,~~772~~088.4519 0.00 0.00 0.00 ~~166~~116,~~772~~088.4519 90 Days 01 0 0 0 01 0166,772.0045 0.00 0.00 0.00 0166,772.0045 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 2 282,860.64 0.00 0.00 0.00 282,860.64 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~884956~~000000% 0.000000% 0.000000% 0.000000% 0.~~884956~~000000% 0.~~380212~~000000% 0.000000% 0.000000% 0.000000% 0.~~380212~~000000% 60 Days 0.~~884956~~917431% 0.000000% 0.000000% 0.000000% 0.~~884956~~917431% 0.~~546213~~397736% 0.000000% 0.000000% 0.000000% 0.~~546213~~397736% 90 Days 0.~~000000~~917431% 0.000000% 0.000000% 0.000000% 0.~~000000~~917431% 0.~~000000~~571387% 0.000000% 0.000000% 0.000000% 0.~~000000~~571387% 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.~~769912~~834862% 0.000000% 0.000000% 0.000000% 1.~~769912~~834862% 0.~~926424~~969123% 0.000000% 0.000000% 0.000000% 0.~~926424~~969123% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0287,726.0086 0.00 0.00 0287,726.0086 30 Days 01 0 0 0 01 0570,000.00 0.00 0.00 0.00 0570,000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 01 0 0 02 0570,000.00 0287,726.0086 0.00 0.00 0857,726.0086 0-29 Days 0.~~000000~~129199% 0.000000% 0.000000% 0.~~000000~~129199% 0.~~000000~~093978% 0.000000% 0.000000% 0.~~000000~~093978% 30 Days 0.~~000000~~129199% 0.000000% 0.000000% 0.000000% 0.~~000000~~129199% 0.~~000000~~186175% 0.000000% 0.000000% 0.000000% 0.~~000000~~186175% 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~~129199% 0.~~000000~~129199% 0.000000% 0.000000% 0.~~000000~~258398% 0.~~000000~~186175% 0.~~000000~~093978% 0.000000% 0.000000% 0.~~000000~~280153% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0440,356.0011 0.00 0.00 0440,356.0011 30 Days 01 0 0 0 01 0778,288.0059 0.00 0.00 0.00 0778,288.0059 60 Days 10 0 10 0 20 ~~366,500~~0.00 0.00 ~~417,100~~0.00 0.00 ~~783,600~~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 1 0 1 0 0 2 ~~366~~778,~~500~~288.0059 0440,356.0011 ~~417,100~~0.00 0.00 ~~783~~1,~~600~~218,644.0070 0-29 Days 0.~~000000~~215983% 0.000000% 0.000000% 0.~~000000~~215983% 0.~~000000~~196187% 0.000000% 0.000000% 0.~~000000~~196187% 30 Days 0.~~000000~~215983% 0.000000% 0.000000% 0.000000% 0.~~000000~~215983% 0.~~000000~~346742% 0.000000% 0.000000% 0.000000% 0.~~000000~~346742% 60 Days 0.~~214592~~000000% 0.000000% 0.~~214592~~000000% 0.000000% 0.~~429185~~000000% 0.~~162411~~000000% 0.000000% 0.~~184834~~000000% 0.000000% 0.~~347245~~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.~~214592~~215983% 0.~~000000~~215983% 0.~~214592~~000000% 0.000000% 0.~~429185~~431965% 0.~~162411~~346742% 0.~~000000~~196187% 0.~~184834~~000000% 0.000000% 0.~~347245~~542929% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 630,863,591.04 99.99998415% ~~602~~591,~~341~~949,~~788~~365.2372 100.00000000% 94.~~143959~~044320% 0.000000% Class 1A 599,611,591.04 95.04614064% ~~573~~564,~~677~~629,~~862~~940.3906 95.~~24125233~~38483741% 4.~~758748~~615163% 8177.~~262194~~491777% Class 2-A-1 299,859,591.04 47.53159760% ~~293~~290,~~019~~933,~~852~~107.1267 4849.~~64677461~~14830972% 46.~~594478~~236528% ~~795~~776.~~665111~~343326% Class 2-A-2 284,859,591.04 45.15390489% ~~278~~277,~~975~~236,~~341~~943.4889 46.~~31512323~~83457065% 2.~~331651~~313739% 3938.~~816170~~849282% Class 3A 67,662,591.04 10.72538997% 6665,~~257~~714,~~999~~004.4672 11.~~00006686~~10128814% 35.~~315056~~733283% ~~603~~599.~~053401~~986564% Class B-1 14,197,591.04 2.25050058% 14,~~175~~167,~~003~~460.5809 2.~~35331565~~39335675% 3.~~502726~~562324% 59.813882% Class B-2 9,152,591.04 1.45080327% 9,~~138~~133,~~029~~166.8285 1.~~51708382~~54289664% 0.~~836232~~850460% 14.279814% Class B-3 5,369,591.04 0.85114917% 5,~~361~~358,~~048~~195.3133 0.~~89003427~~90517798% 0.~~627050~~637719% 10.707738% Class B-4 3,478,591.04 0.55140137% 3,~~473~~471,~~056~~208.7651 0.~~57659236~~58640294% 0.~~313442~~318775% 5.352454% Class B-5 1,587,591.04 0.25165358% 1,~~585~~584,~~065~~221.2169 0.~~26315046~~26762791% 0.~~313442~~318775% 5.352454% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~263150~~267628% 4.493658% Class 1-AX 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Class 3-AX 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Class P-1 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Class P-2 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01585128% 100,000.00 0.~~01660187~~01689334% Fraud 12,617,274.00 2.00000003% 12,617,274.00 2.~~09470341~~13147859% Special Hazard 15,140,729.00 2.40000007% 15,140,729.00 2.~~51364413~~55777434% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~464098~~462452% Weighted Average Net Coupon 5.~~203108~~201611% Weighted Average Pass-Through Rate 5.~~195108~~193611% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count 1,~~521~~494 Number Of Loans Paid In Full 2725 Ending Scheduled Collateral Loan Count 1,~~494~~469 Beginning Scheduled Collateral Balance ~~612~~602,~~170~~341,~~779~~788.7023 Ending Scheduled Collateral Balance ~~602~~591,~~341~~949,~~788~~365.2373 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~602~~592,~~594~~200,~~133~~627.7081 Monthly P &I Constant 3,~~111~~061,~~169~~180.5234 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 12,~~307~~827,~~754~~970.6450 Ending Scheduled Balance for Premium Loans ~~602~~591,~~341~~949,~~788~~365.2373 Scheduled Principal ~~323~~319,~~702~~294.0628 Unscheduled Principal 910,~~505~~073,~~289~~128.3922

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description 3 Year LIBOR Arm 5 Year LIBOR Arm 5 Year LIBOR Arm Weighted Average Coupon Rate 5.~~385919~~383182 5.~~412855~~410071 5.~~531846~~531366 Weighted Average Net Rate 5.~~097903~~095155 5.~~149908~~147433 5.~~281846~~281366 Weighted Average Maturity 353 354 355 ~~356~~ Beginning Loan Count ~~116~~113 ~~808~~791 ~~472~~466 Loans Paid In Full 34 17 63 Ending Loan Count ~~113~~109 ~~791~~774 ~~466~~463 Beginning Scheduled Balance 30,~~910~~512,~~615~~518.6129 ~~319~~313,~~863~~343,~~082~~634.6261 ~~227~~225,~~994~~586,~~349~~372.8928 Ending scheduled Balance 3029,~~512~~166,~~518~~291.2949 ~~313~~306,~~343~~023,~~634~~614.6136 ~~225~~224,~~586~~386,~~372~~665.2889 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~167~~165,~~493~~378.9410 1,~~622~~589,~~094~~098.5424 1,~~144~~132,~~933~~801.88 Scheduled Principal 28,~~758~~499.8940 ~~179~~176,~~284~~422.0102 9392,~~909~~967.2093 Unscheduled Principal ~~369~~1,~~338~~317,727.4340 67,~~340~~143,~~163~~598.9823 21,~~314~~106,~~068~~738.4146 Scheduled Interest ~~138~~136,~~735~~878.0570 1,~~442~~412,~~810~~676.5322 1,~~051~~039,~~024~~833.6895 Servicing Fees 7,~~418~~323.9668 7068,~~089~~580.3907 4746,~~498~~997.8216 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~206~~203.0642 2,~~132~~088.4194 1,~~519~~503.9791 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 ~~131~~129,~~110~~351.0360 1,~~370~~342,~~588~~007.7321 1991,~~002,005~~332.8988 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~089904~~087155 5.~~141908~~139433 5.~~273846~~273366

Group Level Collateral Statement Group Group 4 Total Collateral Description 7 Year LIBOR Arm Mixed ARM Weighted Average Coupon Rate 5.~~564714~~562332 5.~~464098~~462452 Weighted Average Net Rate 5.~~272465~~269489 5.~~203108~~201611 Weighted Average Maturity 353 354 ~~355~~ Beginning Loan Count ~~125~~124 1,~~521~~494 Loans Paid In Full 1 2725 Ending Loan Count ~~124~~123 1,~~494~~469 Beginning Scheduled Balance 3332,~~402~~899,~~731~~263.5805 ~~612~~602,~~170~~341,~~779~~788.7023 Ending scheduled Balance 32,~~899~~372,~~263~~793.0599 ~~602~~591,~~341~~949,~~788~~365.2373 Record Date 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~176~~173,~~647~~902.1612 3,~~111~~061,~~169~~180.5234 Scheduled Principal 21,~~749~~404.9693 ~~323~~319,~~702~~294.0628 Unscheduled Principal ~~481~~505,~~718~~064.5713 910,~~505~~073,~~289~~128.3922 Scheduled Interest ~~154~~152,~~897~~497.2019 2,~~787~~741,~~467~~886.4606 Servicing Fees 8,~~134~~028.9259 ~~133~~130,~~142~~929.0950 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~222~~219.6833 4,~~081~~015.1260 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~146~~144,~~539~~249.6027 2,~~650~~606,~~244~~940.2596 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~264466~~261489 5.~~195108~~193611

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERTS SER 2003-22A