8-K 1 sac0208a.txt AUGUST 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): August 26, 2002 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-8A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-82904-07 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction 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 August 26, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-8A 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 2002-8A Trust, relating to the August 26, 2002 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 2002-8A Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/26/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-8A Trust, relating to the August 26, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 SASC Series: 2002-8A 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 86358RE94 SEN 6.~~08700~~10446% 0.00 0.2661 0.00 1-A 86358RC88 SEN 6.~~08700~~10446% 1715,~~693~~270,~~740~~347.4605 8977,~~751~~681.5501 21,~~423~~111,~~393~~748.4152 2-A 86358RC96 SEN 6.~~34195~~34802% 24,~~526~~059,~~068~~232.8150 ~~129~~127,~~619~~273.2979 ~~466~~1,~~836~~242,251.3190 3-A 86358RD20 SEN 6.~~06680~~03752% 7268,~~664~~560,~~261~~805.2322 ~~367~~344,~~366~~947.3761 43,~~103~~342,~~456~~098.0180 4-A1 86358RD38 SEN 5.85000% ~~180~~175,~~558~~701,~~907~~842.7068 ~~880~~856,~~224~~546.6848 4,~~857~~070,~~065~~299.0244 4-A2 86358RD46 SEN 5.85000% 4948,~~354~~026,~~340~~700.8678 ~~240~~234,~~602~~130.4117 1,~~327~~112,~~640~~583.0897 4-A3 86358RD53 SEN 5.85000% 1,~~233~~200,~~858~~667.52 65,~~015~~853.0625 3327,~~191~~814.0060 4-A4 86358RD61 PO 0.00000% 1,~~224~~223,~~650~~712.8511 0.00 ~~938~~939.7416 4-A5 86358RD79 IO 5.85000% 0.00 ~~113~~109,~~532~~728.3155 0.00 5-A 86358RD87 SEN 6.~~31627~~31347% 2827,~~780~~956,~~756~~573.8012 ~~151~~147,~~489~~085.2979 ~~824~~1,~~183~~115,896.6892 6-A 86358RD95 SEn 6.~~97482~~97464% 3433,~~206~~679,~~174~~247.6904 ~~198~~195,~~818~~750.2251 ~~526~~971,~~927~~932.6551 7-A1 86358RE29 SEN 3.~~59745~~62207% ~~388~~382,~~407~~380,~~655~~960.1071 1,~~164~~154,~~396~~175.2156 64,~~026~~407,~~694~~059.3942 7-A2 86358RE37 IO 0.90000% 0.00 ~~291~~286,~~305~~785.7472 0.00 B1-I 86358RE45 SUB 6.~~38591~~37932% 10,323,000.00 54,~~934~~878.8109 0.00 B2-I 86358RE52 SUB 6.~~38591~~37932% 4,937,000.00 26,~~272~~245.7158 0.00 B3-I 86358RE86 SUB 6.~~38591~~37932% 2,693,000.00 14,~~331~~316.0526 0.00 B4-I SAC020841 SUB 6.~~38591~~37932% 1,795,000.00 9,~~552~~542.2640 0.00 B5-I SAC020851 SUB 6.~~38591~~37932% 1,346,000.00 7,~~162~~155.8747 0.00 B6-I SAC020861 SUB 6.~~38591~~37932% 1,353,775.47 7,~~204~~196.2480 0.00 B1-II 86358RE60 SUB 4.~~49745~~52207% 11,673,000.00 43,~~748~~988.9044 0.00 B2-II 86358RE78 SUB 4.~~49745~~52207% 5,306,000.00 19,~~886~~995.2109 0.00 B3-II 86358RE86 SUB 4.~~49745~~52207% 2,759,000.00 10,~~340~~396.3899 0.00 B4-II SAC020842 SUB 4.~~49745~~52207% 2,122,000.00 7,~~952~~996.9853 0.00 B5-II SAC020852 SUB 4.~~49745~~52207% 1,910,000.00 7,~~158~~197.4363 0.00 B6-II SAC020862 SUB 4.~~49745~~52207% 1,699,938.12 6,~~371~~406.1503 0.00 P SAC02080P SEN 0.00000% 0.00 2821,~~997~~562.0110 0.00 P7R SAC02087R SEN 0.00000% 0.00 0.00 0.00 LTR SAC0208LR SEN 0.00000% 0.00 0.00 0.00 MTR SAC0208MR SEN 0.00000% 0.00 0.00 0.00 UTR SAC0208UR SEN 0.00000% 0.00 0.00 0.00 Totals ~~846~~825,~~568~~977,~~128~~802.6132 3,~~877~~776,~~034~~836.3946 2017,~~590~~402,~~326~~625.2924

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.2661 0.00 1-A 0.00 1514,~~270~~158,~~347~~598.0553 21,~~513~~189,~~144~~429.9653 0.00 2-A 0.00 2422,~~059~~816,~~232~~980.5060 ~~596~~1,~~455~~369,525.6069 0.00 3-A 0.00 6865,~~560~~218,~~805~~706.2242 43,~~470~~687,~~822~~046.3841 0.00 4-A1 0.00 ~~175~~171,~~701~~631,~~842~~543.6824 54,~~737~~926,~~289~~845.7092 0.00 4-A2 0.00 4846,~~026~~914,~~700~~116.7881 1,~~568~~346,~~242~~714.4914 0.00 4-A3 0.00 1,~~200~~172,~~667~~852.5292 3933,~~206~~667.0685 0.00 4-A4 0.00 1,~~223~~222,~~712~~772.1195 ~~938~~939.7416 0.00 4-A5 0.00 0.00 ~~113~~109,~~532~~728.3155 0.00 5-A 0.00 2726,~~956~~840,~~573~~676.1220 ~~975~~1,~~672~~262,982.9771 0.00 6-A 0.00 3332,~~679~~707,~~247~~314.0453 ~~725~~1,~~745~~167,683.8702 0.00 7-A1 0.00 ~~382~~377,~~380~~973,~~960~~901.7129 75,~~191~~561,~~090~~234.6098 0.00 7-A2 0.00 0.00 ~~291~~286,~~305~~785.7472 0.00 B1-I 0.00 10,323,000.00 54,~~934~~878.8109 0.00 B2-I 0.00 4,937,000.00 26,~~272~~245.7158 0.00 B3-I 0.00 2,693,000.00 14,~~331~~316.0526 0.00 B4-I 0.00 1,795,000.00 9,~~552~~542.2640 0.00 B5-I 0.00 1,346,000.00 7,~~162~~155.8747 0.00 B6-I 0.00 1,353,775.47 7,~~204~~196.2480 0.00 B1-II 0.00 11,673,000.00 43,~~748~~988.9044 0.00 B2-II 0.00 5,306,000.00 19,~~886~~995.2109 0.00 B3-II 0.00 2,759,000.00 10,~~340~~396.3899 0.00 B4-II 0.00 2,122,000.00 7,~~952~~996.9853 0.00 B5-II 0.00 1,910,000.00 7,~~158~~197.4363 0.00 B6-II 0.00 1,699,938.12 6,~~371~~406.1503 0.00 P 0.00 0.00 2821,~~997~~562.0110 0.00 P7R 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 Totals 0.00 ~~825~~808,~~977~~575,~~802~~177.3208 2421,~~467~~179,~~360~~461.6870 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) R 100.00 0.00 0.00 0.00 0.00 0.00 1-A 20,666,000.00 1715,~~693~~270,~~740~~347.4605 0.00 21,~~423~~111,~~393~~748.4152 0.00 0.00 2-A 25,431,000.00 24,~~526~~059,~~068~~232.8150 0.00 ~~466~~1,~~836~~242,251.3190 0.00 0.00 3-A 78,424,000.00 7268,~~664~~560,~~261~~805.2322 0.00 43,~~103~~342,~~456~~098.0180 0.00 0.00 4-A1 182,921,000.00 ~~180~~175,~~558~~701,~~907~~842.7068 0.00 4,~~857~~070,~~065~~299.0244 0.00 0.00 4-A2 50,000,000.00 4948,~~354~~026,~~340~~700.8678 0.00 1,~~327~~112,~~640~~583.0897 0.00 0.00 4-A3 1,250,000.00 1,~~233~~200,~~858~~667.52 0.00 3327,~~191~~814.0060 0.00 0.00 4-A4 1,227,390.24 1,~~224~~223,~~650~~712.8511 0.00 ~~938~~939.7416 0.00 0.00 4-A5 0.00 0.00 0.00 0.00 0.00 0.00 5-A 29,502,000.00 2827,~~780~~956,~~756~~573.8012 0.00 ~~824~~1,~~183~~115,896.6892 0.00 0.00 6-A 36,997,000.00 3433,~~206~~679,~~174~~247.6904 0.00 ~~526~~971,~~927~~932.6551 0.00 0.00 7-A1 399,029,000.00 ~~388~~382,~~407~~380,~~655~~960.1071 0.00 64,~~026~~407,~~694~~059.3942 0.00 0.00 7-A2 0.00 0.00 0.00 0.00 0.00 0.00 B1-I 10,323,000.00 10,323,000.00 0.00 0.00 0.00 0.00 B2-I 4,937,000.00 4,937,000.00 0.00 0.00 0.00 0.00 B3-I 2,693,000.00 2,693,000.00 0.00 0.00 0.00 0.00 B4-I 1,795,000.00 1,795,000.00 0.00 0.00 0.00 0.00 B5-I 1,346,000.00 1,346,000.00 0.00 0.00 0.00 0.00 B6-I 1,353,775.47 1,353,775.47 0.00 0.00 0.00 0.00 B1-II 11,673,000.00 11,673,000.00 0.00 0.00 0.00 0.00 B2-II 5,306,000.00 5,306,000.00 0.00 0.00 0.00 0.00 B3-II 2,759,000.00 2,759,000.00 0.00 0.00 0.00 0.00 B4-II 2,122,000.00 2,122,000.00 0.00 0.00 0.00 0.00 B5-II 1,910,000.00 1,910,000.00 0.00 0.00 0.00 0.00 B6-II 1,699,938.12 1,699,938.12 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 P7R 0.00 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 873,365,203.83 ~~846~~825,~~568~~977,~~128~~802.6132 0.00 2017,~~590~~402,~~326~~625.2924 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 R 0.00 0.00 0.00000000 0.00 1-A 21,~~423~~111,~~393~~748.4152 1514,~~270~~158,~~347~~598.0553 0.~~73891160~~68511558 21,~~423~~111,~~393~~748.4152 2-A ~~466~~1,~~836~~242,251.3190 2422,~~059~~816,~~232~~980.5060 0.~~94605924~~89721130 ~~466~~1,~~836~~242,251.3190 3-A 43,~~103~~342,~~456~~098.0180 6865,~~560~~218,~~805~~706.2242 0.~~87423244~~83161668 43,~~103~~342,~~456~~098.0180 4-A1 4,~~857~~070,~~065~~299.0244 ~~175~~171,~~701~~631,~~842~~543.6824 0.~~96053402~~93828234 4,~~857~~070,~~065~~299.0244 4-A2 1,~~327~~112,~~640~~583.0897 4846,~~026~~914,~~700~~116.7881 0.~~96053402~~93828234 1,~~327~~112,~~640~~583.0897 4-A3 3327,~~191~~814.0060 1,~~200~~172,~~667~~852.5292 0.~~96053402~~93828234 3327,~~191~~814.0060 4-A4 ~~938~~939.7416 1,~~223~~222,~~712~~772.1195 0.~~99700329~~99623812 ~~938~~939.7416 4-A5 0.00 0.00 0.00000000 0.00 5-A ~~824~~1,~~183~~115,896.6892 2726,~~956~~840,~~573~~676.1220 0.~~94761620~~90979175 ~~824~~1,~~183~~115,896.6892 6-A ~~526~~971,~~927~~932.6551 3332,~~679~~707,~~247~~314.0453 0.~~91032373~~88405315 ~~526~~971,~~927~~932.6551 7-A1 64,~~026~~407,~~694~~059.3942 ~~382~~377,~~380~~973,~~960~~901.7129 0.~~95827862~~94723416 64,~~026~~407,~~694~~059.3942 7-A2 0.00 0.00 0.00000000 0.00 B1-I 0.00 10,323,000.00 1.00000000 0.00 B2-I 0.00 4,937,000.00 1.00000000 0.00 B3-I 0.00 2,693,000.00 1.00000000 0.00 B4-I 0.00 1,795,000.00 1.00000000 0.00 B5-I 0.00 1,346,000.00 1.00000000 0.00 B6-I 0.00 1,353,775.47 1.00000000 0.00 B1-II 0.00 11,673,000.00 1.00000000 0.00 B2-II 0.00 5,306,000.00 1.00000000 0.00 B3-II 0.00 2,759,000.00 1.00000000 0.00 B4-II 0.00 2,122,000.00 1.00000000 0.00 B5-II 0.00 1,910,000.00 1.00000000 0.00 B6-II 0.00 1,699,938.12 1.00000000 0.00 P 0.00 0.00 0.00000000 0.00 P7R 0.00 0.00 0.00000000 0.00 LTR 0.00 0.00 0.00000000 0.00 UTR 0.00 0.00 0.00000000 0.00 MTR 0.00 0.00 0.00000000 0.00 UTR 0.00 0.00 0.00000000 0.00 Totals 2017,~~590~~402,~~326~~625.2924 ~~825~~808,~~977~~575,~~802~~177.3208 0.~~94574160~~92581565 2017,~~590~~402,~~326~~625.2924

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 1-A 20,666,000.00 ~~856~~738.~~17635053~~91159634 0.00000000 ~~117~~53.~~26475419~~79601858 0.00000000 2-A 25,431,000.00 ~~964~~946.~~41621682~~05923872 0.00000000 1848.~~35697810~~84793756 0.00000000 3-A 78,424,000.00 ~~926~~874.~~55642699~~23244440 0.00000000 5242.~~32398258~~61576558 0.00000000 4-A1 182,921,000.00 ~~987~~960.~~08681726~~53401567 0.00000000 2622.~~55280159~~25167936 0.00000000 4-A2 50,000,000.00 ~~987~~960.~~08681720~~53401560 0.00000000 2622.~~55280160~~25167940 0.00000000 4-A3 1,250,000.00 ~~987~~960.~~08681600~~53401600 0.00000000 2622.~~55280000~~25168000 0.00000000 4-A4 1,227,390.24 997.~~76811815~~00329212 0.00000000 0.~~76482603~~76516822 0.00000000 4-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A 29,502,000.00 ~~975~~947.~~55273541~~61619958 0.00000000 2737.~~93653583~~82444987 0.00000000 6-A 36,997,000.00 ~~924~~910.~~56617266~~32373003 0.00000000 1426.~~24244263~~27057626 0.00000000 7-A1 399,029,000.00 ~~973~~958.~~38202261~~27862313 0.00000000 1511.~~10339948~~04445897 0.00000000 7-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 10,323,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B2-I 4,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B3-I 2,693,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B4-I 1,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B5-I 1,346,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B6-I 1,353,775.47 1000.00000000 0.00000000 0.00000000 0.00000000 B1-II 11,673,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B2-II 5,306,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B3-II 2,759,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B4-II 2,122,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B5-II 1,910,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B6-II 1,699,938.12 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 UTR 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A 0.00000000 ~~117~~53.~~26475419~~79601858 ~~738~~685.~~91159634~~11557776 0.~~73891160~~68511558 ~~117~~53.~~26475419~~79601858 2-A 0.00000000 1848.~~35697810~~84793756 ~~946~~897.~~05923872~~21130117 0.~~94605924~~89721130 1848.~~35697810~~84793756 3-A 0.00000000 5242.~~32398258~~61576558 ~~874~~831.~~23244440~~61667882 0.~~87423244~~83161668 5242.~~32398258~~61576558 4-A1 0.00000000 2622.~~55280159~~25167936 ~~960~~938.~~53401567~~28233631 0.~~96053402~~93828234 2622.~~55280159~~25167936 4-A2 0.00000000 2622.~~55280160~~25167940 ~~960~~938.~~53401560~~28233620 0.~~96053402~~93828234 2622.~~55280160~~25167940 4-A3 0.00000000 2622.~~55280000~~25168000 ~~960~~938.~~53401600~~28233600 0.~~96053402~~93828234 2622.~~55280000~~25168000 4-A4 0.00000000 0.~~76482603~~76516822 ~~997~~996.~~00329212~~23812391 0.~~99700329~~99623812 0.~~76482603~~76516822 4-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 2737.~~93653583~~82444987 ~~947~~909.~~61619958~~79174971 0.~~94761620~~90979175 2737.~~93653583~~82444987 6-A 0.00000000 1426.~~24244263~~27057626 ~~910~~884.~~32373003~~05315377 0.~~91032373~~88405315 1426.~~24244263~~27057626 7-A1 0.00000000 1511.~~10339948~~04445897 ~~958~~947.~~27862313~~23416416 0.~~95827862~~94723416 1511.~~10339948~~04445897 7-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B2-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B3-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B4-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B5-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B6-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B2-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B3-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B4-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B5-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B6-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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 6.~~08700~~10446% 0.00 0.00 0.00 0.00 1-A 20,666,000.00 6.~~08700~~10446% 1715,~~693~~270,~~740~~347.4605 8977,~~751~~681.5501 0.00 0.00 2-A 25,431,000.00 6.~~34195~~34802% 24,~~526~~059,~~068~~232.8150 ~~129~~127,~~619~~273.2979 0.00 0.00 3-A 78,424,000.00 6.~~06680~~03752% 7268,~~664~~560,~~261~~805.2322 ~~367~~344,~~366~~947.3761 0.00 0.00 4-A1 182,921,000.00 5.85000% ~~180~~175,~~558~~701,~~907~~842.7068 ~~880~~856,~~224~~546.6848 0.00 0.00 4-A2 50,000,000.00 5.85000% 4948,~~354~~026,~~340~~700.8678 ~~240~~234,~~602~~130.4117 0.00 0.00 4-A3 1,250,000.00 5.85000% 1,~~233~~200,~~858~~667.52 65,~~015~~853.0625 0.00 0.00 4-A4 1,227,390.24 0.00000% 1,~~224~~223,~~650~~712.8511 0.00 0.00 0.00 4-A5 0.00 5.85000% 2322,~~288~~508,~~678~~420.3064 ~~113~~109,~~532~~728.3155 0.00 0.00 5-A 29,502,000.00 6.~~31627~~31347% 2827,~~780~~956,~~756~~573.8012 ~~151~~147,~~489~~085.2979 0.00 0.00 6-A 36,997,000.00 6.~~97482~~97464% 3433,~~206~~679,~~174~~247.6904 ~~198~~195,~~818~~750.2251 0.00 0.00 7-A1 399,029,000.00 3.~~59745~~62207% ~~388~~382,~~407~~380,~~655~~960.1071 1,~~164~~154,~~396~~175.2156 0.00 0.00 7-A2 0.00 0.90000% ~~388~~382,~~407~~380,~~655~~960.1071 ~~291~~286,~~305~~785.7472 0.00 0.00 B1-I 10,323,000.00 6.~~38591~~37932% 10,323,000.00 54,~~934~~878.8109 0.00 0.00 B2-I 4,937,000.00 6.~~38591~~37932% 4,937,000.00 26,~~272~~245.7158 0.00 0.00 B3-I 2,693,000.00 6.~~38591~~37932% 2,693,000.00 14,~~331~~316.0526 0.00 0.00 B4-I 1,795,000.00 6.~~38591~~37932% 1,795,000.00 9,~~552~~542.2640 0.00 0.00 B5-I 1,346,000.00 6.~~38591~~37932% 1,346,000.00 7,~~162~~155.8747 0.00 0.00 B6-I 1,353,775.47 6.~~38591~~37932% 1,353,775.47 7,~~204~~196.2480 0.00 0.00 B1-II 11,673,000.00 4.~~49745~~52207% 11,673,000.00 43,~~748~~988.9044 0.00 0.00 B2-II 5,306,000.00 4.~~49745~~52207% 5,306,000.00 19,~~886~~995.2109 0.00 0.00 B3-II 2,759,000.00 4.~~49745~~52207% 2,759,000.00 10,~~340~~396.3899 0.00 0.00 B4-II 2,122,000.00 4.~~49745~~52207% 2,122,000.00 7,~~952~~996.9853 0.00 0.00 B5-II 1,910,000.00 4.~~49745~~52207% 1,910,000.00 7,~~158~~197.4363 0.00 0.00 B6-II 1,699,938.12 4.~~49745~~52207% 1,699,938.12 6,~~371~~406.1503 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 P7R 0.00 0.00000% 0.00 0.00 0.00 0.00 LTR 0.00 0.00000% 0.00 0.00 0.00 0.00 MTR 0.00 0.00000% 0.00 0.00 0.00 0.00 UTR 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 873,365,203.83 3,~~848~~755,~~037~~273.1275 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 0.2661 0.00 0.00 1-A 0.00 0.00 8977,~~751~~681.5501 0.00 1514,~~270~~158,~~347~~598.0553 2-A 0.00 0.00 ~~129~~127,~~619~~273.2979 0.00 2422,~~059~~816,~~232~~980.5060 3-A 0.00 0.00 ~~367~~344,~~366~~947.3761 0.00 6865,~~560~~218,~~805~~706.2242 4-A1 0.00 0.00 ~~880~~856,~~224~~546.6848 0.00 ~~175~~171,~~701~~631,~~842~~543.6824 4-A2 0.00 0.00 ~~240~~234,~~602~~130.4117 0.00 4846,~~026~~914,~~700~~116.7881 4-A3 0.00 0.00 65,~~015~~853.0625 0.00 1,~~200~~172,~~667~~852.5292 4-A4 0.00 0.00 0.00 0.00 1,~~223~~222,~~712~~772.1195 4-A5 0.00 0.00 ~~113~~109,~~532~~728.3155 0.00 0.00 5-A 0.00 0.00 ~~151~~147,~~489~~085.2979 0.00 2726,~~956~~840,~~573~~676.1220 6-A 0.00 0.00 ~~198~~195,~~818~~750.2251 0.00 3332,~~679~~707,~~247~~314.0453 7-A1 0.00 0.00 1,~~164~~154,~~396~~175.2156 0.00 ~~382~~377,~~380~~973,~~960~~901.7129 7-A2 0.00 0.00 ~~291~~286,~~305~~785.7472 0.00 ~~382~~377,~~380~~973,~~960~~901.7129 B1-I 0.00 0.00 54,~~934~~878.8109 0.00 10,323,000.00 B2-I 0.00 0.00 26,~~272~~245.7158 0.00 4,937,000.00 B3-I 0.00 0.00 14,~~331~~316.0526 0.00 2,693,000.00 B4-I 0.00 0.00 9,~~552~~542.2640 0.00 1,795,000.00 B5-I 0.00 0.00 7,~~162~~155.8747 0.00 1,346,000.00 B6-I 0.00 0.00 7,~~204~~196.2480 0.00 1,353,775.47 B1-II 0.00 0.00 43,~~748~~988.9044 0.00 11,673,000.00 B2-II 0.00 0.00 19,~~886~~995.2109 0.00 5,306,000.00 B3-II 0.00 0.00 10,~~340~~396.3899 0.00 2,759,000.00 B4-II 0.00 0.00 7,~~952~~996.9853 0.00 2,122,000.00 B5-II 0.00 0.00 7,~~158~~197.4363 0.00 1,910,000.00 B6-II 0.00 0.00 6,~~371~~406.1503 0.00 1,699,938.12 P 0.00 0.00 2821,~~997~~562.0110 0.00 0.00 P7R 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~877~~776,~~034~~836.3946 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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 6.~~08700~~10446% 0.00000000 0.00000000 0.00000000 0.00000000 1-A 20,666,000.00 6.~~08700~~10446% ~~856~~738.~~17635053~~91159634 43.~~34295703~~75887980 0.00000000 0.00000000 2-A 25,431,000.00 6.~~34195~~34802% ~~964~~946.~~41621682~~05923872 5.~~09690103~~00467107 0.00000000 0.00000000 3-A 78,424,000.00 6.~~06680~~03752% ~~926~~874.~~55642699~~23244440 4.~~68436155~~39849549 0.00000000 0.00000000 4-A1 182,921,000.00 5.85000% ~~987~~960.~~08681726~~53401567 4.~~81204826~~68260331 0.00000000 0.00000000 4-A2 50,000,000.00 5.85000% ~~987~~960.~~08681720~~53401560 4.~~81204820~~68260340 0.00000000 0.00000000 4-A3 1,250,000.00 5.85000% ~~987~~960.~~08681600~~53401600 4.~~81204800~~68260000 0.00000000 0.00000000 4-A4 1,227,390.24 0.00000% 997.~~76811815~~00329212 0.00000000 0.00000000 0.00000000 4-A5 0.00 5.85000% ~~980~~947.~~12882543~~29085094 4.~~77812816~~61804287 0.00000000 0.00000000 5-A 29,502,000.00 6.~~31627~~31347% ~~975~~947.~~55273541~~61619958 54.~~13488204~~98562097 0.00000000 0.00000000 6-A 36,997,000.00 6.~~97482~~97464% ~~924~~910.~~56617266~~32373003 5.~~37390113~~29098332 0.00000000 0.00000000 7-A1 399,029,000.00 3.~~59745~~62207% ~~973~~958.~~38202261~~27862313 2.~~91807415~~89246035 0.00000000 0.00000000 7-A2 0.00 0.90000% ~~973~~958.~~38202261~~27862313 0.~~73003651~~71870897 0.00000000 0.00000000 B1-I 10,323,000.00 6.~~38591~~37932% 1000.00000000 5.~~32159353~~31609900 0.00000000 0.00000000 B2-I 4,937,000.00 6.~~38591~~37932% 1000.00000000 5.~~32159409~~31609885 0.00000000 0.00000000 B3-I 2,693,000.00 6.~~38591~~37932% 1000.00000000 5.~~32159302~~31610100 0.00000000 0.00000000 B4-I 1,795,000.00 6.~~38591~~37932% 1000.00000000 5.~~32159331~~31610028 0.00000000 0.00000000 B5-I 1,346,000.00 6.~~38591~~37932% 1000.00000000 5.~~32159733~~31609955 0.00000000 0.00000000 B6-I 1,353,775.47 6.~~38591~~37932% 1000.00000000 5.~~32159147~~31609573 0.00000000 0.00000000 B1-II 11,673,000.00 4.~~49745~~52207% 1000.00000000 3.~~74787116~~76839202 0.00000000 0.00000000 B2-II 5,306,000.00 4.~~49745~~52207% 1000.00000000 3.~~74787222~~76839239 0.00000000 0.00000000 B3-II 2,759,000.00 4.~~49745~~52207% 1000.00000000 3.~~74787242~~76839072 0.00000000 0.00000000 B4-II 2,122,000.00 4.~~49745~~52207% 1000.00000000 3.~~74786993~~76839303 0.00000000 0.00000000 B5-II 1,910,000.00 4.~~49745~~52207% 1000.00000000 3.~~74786911~~76839267 0.00000000 0.00000000 B6-II 1,699,938.12 4.~~49745~~52207% 1000.00000000 3.~~74787172~~76839011 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 UTR 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 R 0.00000000 0.00000000 26.~~60000000~~10000000 0.00000000 0.00000000 1-A 0.00000000 0.00000000 43.~~34295703~~75887980 0.00000000 ~~738~~685.~~91159634~~11557776 2-A 0.00000000 0.00000000 5.~~09690103~~00467107 0.00000000 ~~946~~897.~~05923872~~21130117 3-A 0.00000000 0.00000000 4.~~68436155~~39849549 0.00000000 ~~874~~831.~~23244440~~61667882 4-A1 0.00000000 0.00000000 4.~~81204826~~68260331 0.00000000 ~~960~~938.~~53401567~~28233631 4-A2 0.00000000 0.00000000 4.~~81204820~~68260340 0.00000000 ~~960~~938.~~53401560~~28233620 4-A3 0.00000000 0.00000000 4.~~81204800~~68260000 0.00000000 ~~960~~938.~~53401600~~28233600 4-A4 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~00329212~~23812391 4-A5 0.00000000 0.00000000 4.~~77812816~~61804287 0.00000000 0.00000000 5-A 0.00000000 0.00000000 54.~~13488204~~98562097 0.00000000 ~~947~~909.~~61619958~~79174971 6-A 0.00000000 0.00000000 5.~~37390113~~29098332 0.00000000 ~~910~~884.~~32373003~~05315377 7-A1 0.00000000 0.00000000 2.~~91807415~~89246035 0.00000000 ~~958~~947.~~27862313~~23416416 7-A2 0.00000000 0.00000000 0.~~73003651~~71870897 0.00000000 ~~958~~947.~~27862313~~23416416 B1-I 0.00000000 0.00000000 5.~~32159353~~31609900 0.00000000 1000.00000000 B2-I 0.00000000 0.00000000 5.~~32159409~~31609885 0.00000000 1000.00000000 B3-I 0.00000000 0.00000000 5.~~32159302~~31610100 0.00000000 1000.00000000 B4-I 0.00000000 0.00000000 5.~~32159331~~31610028 0.00000000 1000.00000000 B5-I 0.00000000 0.00000000 5.~~32159733~~31609955 0.00000000 1000.00000000 B6-I 0.00000000 0.00000000 5.~~32159147~~31609573 0.00000000 1000.00000000 B1-II 0.00000000 0.00000000 3.~~74787116~~76839202 0.00000000 1000.00000000 B2-II 0.00000000 0.00000000 3.~~74787222~~76839239 0.00000000 1000.00000000 B3-II 0.00000000 0.00000000 3.~~74787242~~76839072 0.00000000 1000.00000000 B4-II 0.00000000 0.00000000 3.~~74786993~~76839303 0.00000000 1000.00000000 B5-II 0.00000000 0.00000000 3.~~74786911~~76839267 0.00000000 1000.00000000 B6-II 0.00000000 0.00000000 3.~~74787172~~76839011 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage B3 5.~~43025~~43945% 0.00 0.00 5,452,000.00 5,452,000.00 100.00000000%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2421,~~646~~354,~~062~~241.8261 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 8078,~~610~~344.1101 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2421,~~726~~432,~~672~~585.9362 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~259~~253,~~312~~123.2592 Payment of Interest and Principal 2421,~~467~~179,~~360~~461.6870 Total Withdrawals (Pool Distribution Amount) 2421,~~726~~432,~~672~~585.9362 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~256~~250,~~490~~370.2663 Wells Fargo Bank Minnesota ,N.A. 2,~~821~~753.9929 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~259~~253,~~312~~123.2592

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1922 0 0 0 1922 1112,~~498~~387,~~880~~284.1304 0.00 0.00 0.00 1112,~~498~~387,~~880~~284.1304 60 Days 70 0 0 0 70 ~~5,281,551~~0.3100 0.00 0.00 0.00 ~~5,281,551~~0.3100 90 Days 01 0 01 0 02 0966,000.00 0.00 0647,029.0096 0.00 01,613,029.0096 120 Days 0 0 01 0 01 0.00 0.00 0787,500.00 0.00 0787,500.00 150 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 2623 0 02 0 2625 1613,~~780~~353,~~431~~284.4404 0.00 01,434,529.0096 0.00 1614,~~780~~787,~~431~~814.4400 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~193467~~411161% 0.000000% 0.000000% 0.000000% 1.~~193467~~411161% 1.~~391459~~531257% 0.000000% 0.000000% 0.000000% 1.~~391459~~531257% 60 Days 0.~~439698~~000000% 0.000000% 0.000000% 0.000000% 0.~~439698~~000000% 0.~~639111~~000000% 0.000000% 0.000000% 0.000000% 0.~~639111~~000000% 90 Days 0.~~000000~~064144% 0.000000% 0.~~000000~~064144% 0.000000% 0.~~000000~~128287% 0.~~000000~~119412% 0.000000% 0.~~000000~~079983% 0.000000% 0.~~000000~~199395% 120 Days 0.000000% 0.000000% 0.~~000000~~064144% 0.000000% 0.~~000000~~064144% 0.000000% 0.000000% 0.~~000000~~097347% 0.000000% 0.~~000000~~097347% 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.~~633166~~475305% 0.000000% 0.~~000000~~128287% 0.000000% 1.~~633166~~603592% 21.~~030570~~650669% 0.000000% 0.~~000000~~177330% 0.000000% 21.~~030570~~827998%

Delinquency Status By Groups

~~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 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 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 01,467,522.0098 0.00 0.00 0.00 01,467,522.0098 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 0 0 0 01 01,467,522.0098 0.00 0.00 0.00 01,467,522.0098 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 06.~~000000~~070375% 0.000000% 0.000000% 0.000000% 06.~~000000~~070375% 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~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 06.~~000000~~070375% 0.000000% 0.000000% 0.000000% 06.~~000000~~070375% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~654~~317,~~803~~144.6874 0.00 0.00 0.00 ~~654~~317,~~803~~144.6874 60 Days 10 0 0 0 10 ~~647,029~~0.9600 0.00 0.00 0.00 ~~647,029~~0.9600 90 Days 0 0 01 0 01 0.00 0.00 0647,029.0096 0.00 0647,029.0096 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 31 0 01 0 32 1317,~~301,833~~144.6474 0.00 0647,029.0096 0.00 1964,~~301,833~~174.6470 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~092896~~568182% 0.000000% 0.000000% 0.000000% 10.~~092896~~568182% 0.~~900104~~456972% 0.000000% 0.000000% 0.000000% 0.~~900104~~456972% 60 Days 0.~~546448~~000000% 0.000000% 0.000000% 0.000000% 0.~~546448~~000000% 0.~~889418~~000000% 0.000000% 0.000000% 0.000000% 0.~~889418~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~568182% 0.000000% 0.~~000000~~568182% 0.000000% 0.000000% 0.~~000000~~932302% 0.000000% 0.~~000000~~932302% 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 10.~~639344~~568182% 0.000000% 0.~~000000~~568182% 0.000000% 1.~~639344~~136364% 10.~~789522~~456972% 0.000000% 0.~~000000~~932302% 0.000000% 1.~~789522~~389274% 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 67 0 0 0 67 23,~~379~~479,~~659~~405.6131 0.00 0.00 0.00 23,~~379~~479,~~659~~405.6131 60 Days 20 0 0 0 20 ~~2,266,000~~0.00 0.00 0.00 0.00 ~~2,266,000~~0.00 90 Days 01 0 0 0 01 0966,000.00 0.00 0.00 0.00 0966,000.00 120 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 8 0 0 0 8 4,~~645~~445,~~659~~405.6131 0.00 0.00 0.00 4,~~645~~445,~~659~~405.6131 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~136364~~346154% 0.000000% 0.000000% 0.000000% 1.~~136364~~346154% 01.~~997100~~490513% 0.000000% 0.000000% 0.000000% 01.~~997100~~490513% 60 Days 0.~~378788~~000000% 0.000000% 0.000000% 0.000000% 0.~~378788~~000000% 0.~~949475~~000000% 0.000000% 0.000000% 0.000000% 0.~~949475~~000000% 90 Days 0.~~000000~~192308% 0.000000% 0.000000% 0.000000% 0.~~000000~~192308% 0.~~000000~~413817% 0.000000% 0.000000% 0.000000% 0.~~000000~~413817% 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.~~515152~~538462% 0.000000% 0.000000% 0.000000% 1.~~515152~~538462% 1.~~946575~~904330% 0.000000% 0.000000% 0.000000% 1.~~946575~~904330% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 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 ~~326,998~~0.0600 0.00 0.00 0.00 ~~326,998~~0.0600 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 10 0 0 0 10 ~~326,998~~0.0600 0.00 0.00 0.00 ~~326,998~~0.0600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~408451~~000000% 0.000000% 0.000000% 0.000000% 10.~~408451~~000000% 10.~~107231~~000000% 0.000000% 0.000000% 0.000000% 10.~~107231~~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 10.~~408451~~000000% 0.000000% 0.000000% 0.000000% 10.~~408451~~000000% 10.~~107231~~000000% 0.000000% 0.000000% 0.000000% 10.~~107231~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 32 0 0 0 32 1,~~124~~051,~~743~~622.3171 0.00 0.00 0.00 1,~~124~~051,~~743~~622.3171 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 32 0 0 0 32 1,~~124~~051,~~743~~622.3171 0.00 0.00 0.00 1,~~124~~051,~~743~~622.3171 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 32.~~030303~~061856% 0.000000% 0.000000% 0.000000% 32.~~030303~~061856% 3.~~155555~~033116% 0.000000% 0.000000% 0.000000% 3.~~155555~~033116% 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 32.~~030303~~061856% 0.000000% 0.000000% 0.000000% 32.~~030303~~061856% 3.~~155555~~033116% 0.000000% 0.000000% 0.000000% 3.~~155555~~033116% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 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 711 0 0 0 711 76,~~012~~071,~~675~~588.4730 0.00 0.00 0.00 76,~~012~~071,~~675~~588.4730 60 Days 40 0 0 0 40 ~~2,368,521~~0.3500 0.00 0.00 0.00 ~~2,368,521~~0.3500 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 01 0 01 0.00 0.00 0787,500.00 0.00 0787,500.00 150 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 11 0 01 0 1112 96,~~381~~071,~~196~~588.8230 0.00 0787,500.00 0.00 96,~~381~~859,~~196~~088.8230 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~153213~~836394% 0.000000% 0.000000% 0.000000% 1.~~153213~~836394% 1.~~718726~~504351% 0.000000% 0.000000% 0.000000% 1.~~718726~~504351% 60 Days 0.~~658979~~000000% 0.000000% 0.000000% 0.000000% 0.~~658979~~000000% 0.~~580497~~000000% 0.000000% 0.000000% 0.000000% 0.~~580497~~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~~166945% 0.000000% 0.~~000000~~166945% 0.000000% 0.000000% 0.~~000000~~195118% 0.000000% 0.~~000000~~195118% 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.~~812191~~836394% 0.000000% 0.~~000000~~166945% 0.000000% 12.~~812191~~003339% 21.~~299224~~504351% 0.000000% 0.~~000000~~195118% 0.000000% 21.~~299224~~699469%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 8078,~~610~~344.1101

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~822117~~823494% Weighted Average Net Coupon 5.~~458545~~459750% Weighted Average Pass-Through Rate 5.~~454546~~455751% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count 1,~~631~~592 Number Of Loans Paid In Full 3933 Ending Scheduled Collateral Loan Count 1,~~592~~559 Beginning Scheduled Collateral Balance ~~846~~825,~~568~~977,~~128~~802.6132 Ending Scheduled Collateral Balance ~~825~~808,~~977~~575,~~802~~177.3208 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~826~~808,~~390~~962,~~257~~045.4098 Monthly P &I Constant 4,~~628~~521,~~907~~387.9875 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~521~~512,~~558~~990.8927 Unscheduled Principal 2016,~~068~~889,~~767~~634.4097

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~822117~~823494% Weighted Average Net Rate 5.~~458545~~459750% Weighted Average Pass Through Rate 5.~~454546~~455751% Weighted Average Maturity ~~352~~351 Record Date 0607/3031/2002 Principal and Interest Constant 4,~~628~~521,~~907~~387.9875 Beginning Loan Count 1,~~631~~592 Loans Paid in Full 3933 Ending Loan Count 1,~~592~~559 Beginning Scheduled Balance ~~846~~825,~~568~~977,~~128~~802.6132 Ending Scheduled Balance ~~825~~808,~~977~~575,~~802~~177.3208 Ending Actual Balance at 3031-~~Jun~~Jul-2002 ~~826~~808,~~390~~962,~~257~~045.4098 Scheduled Principal ~~521~~512,~~558~~990.8927 Unscheduled Principal 2016,~~068~~889,~~767~~634.4097 Scheduled Interest 4,~~107~~008,~~349~~397.0948 Servicing Fee ~~256~~250,~~490~~370.2663 Master Servicing Fee 2,~~821~~753.9929 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~848~~755,~~036~~273.8456 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Special Servicing Fee 0.00 Prepayment Penalties 0.00

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~405714~~409115 6.~~720953~~727022 6.~~360368~~331078 Weighted Average Net Rate 6.~~091005~~108459 6.~~345953~~352020 6.~~070802~~041518 Weighted Average Maturity ~~350~~349 ~~356~~355 ~~351~~350 Beginning Loan Count 4339 6665 ~~193~~183 Loans Paid In Full 42 13 107 Ending Loan Count 3937 6562 ~~183~~176 Beginning Scheduled Balance 1816,~~782~~358,~~279~~886.6423 25,~~865~~398,~~463~~626.2998 7672,~~791~~688,~~864~~408.3231 Ending scheduled Balance 1615,~~358~~247,~~886~~137.2371 2524,~~398~~156,~~626~~375.9808 7269,~~688~~346,~~408~~309.3151 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant ~~121~~106,~~174~~022.2569 ~~167~~165,~~811~~033.1770 ~~483~~456,~~397~~717.4925 Scheduled Principal 2018,~~912~~651.6604 22,~~944~~652.04 76 73,~~377~~220.0457 Unscheduled Principal 21,~~402~~093,~~480~~097.7548 ~~443~~1,~~892~~219,599.2714 43,~~027~~268,~~078~~878.9723 Scheduled Interest ~~100~~87,~~261~~371.5965 ~~144~~142,~~867~~380.1394 ~~407~~383,~~020~~496.4568 Servicing Fees 4,~~925~~098.7966 87,~~082~~937.9512 1817,~~530~~539.3076 Master Servicing Fees 6254.5952 8684.2067 ~~255~~242.9724 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 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 9583,~~273~~218.2147 ~~136~~134,~~697~~359.9815 ~~388~~365,~~234~~714.1868 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 6.~~087005~~104460 6.~~341953~~348022 6.~~066801~~037518

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~786184~~781390 6.~~660356~~658215 7.~~328291~~329501 Weighted Average Net Rate 6.~~411184~~406389 6.~~320275~~317470 6.~~978817~~978640 Weighted Average Maturity ~~356~~355 ~~353~~352 ~~344~~343 Beginning Loan Count ~~540~~528 7371 ~~100~~99 Loans Paid In Full 128 3 2 1 Ending Loan Count ~~528~~520 7168 9997 Beginning Scheduled Balance ~~244~~238,~~762~~544,~~993~~158.0420 3029,~~334~~510,~~418~~234.3365 3635,~~153~~626,~~516~~589.7712 Ending scheduled Balance ~~238~~233,~~544~~332,~~158~~521.2003 2928,~~510~~394,~~234~~337.6573 3534,~~626~~654,~~589~~656.1261 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 1,~~522~~484,~~619~~781.8403 ~~195~~190,~~434~~247.8984 ~~244~~241,~~533~~493.6166 Scheduled Principal ~~138~~136,~~447~~730.5916 2726,~~069~~509.8693 23,~~747~~889.3639 Unscheduled Principal 65,~~080~~074,~~387~~907.2501 ~~797~~1,~~113~~089,386.8299 ~~503~~948,~~180~~043.2912 Scheduled Interest 1,~~384~~348,~~172~~050.2587 ~~168~~163,~~365~~737.0391 ~~220~~217,~~786~~604.2527 Servicing Fees 7674,~~488~~545.4525 8,~~596~~379.8156 10,~~528~~416.9364 Master Servicing Fees ~~815~~795.9920 ~~101~~98.1333 ~~120~~118.5381 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 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 1,~~306~~272,~~867~~710.8142 ~~159~~155,~~667~~260.0902 ~~210~~207,~~136~~068.7982 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 6.~~407184~~402390 6.~~316274~~313470 6.~~974819~~974641

Group Level Collateral Statement Group Group 7 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~876446~~901071 5.~~822117~~823494 Weighted Average Net Rate 4.~~501445~~526070 5.~~458545~~459750 Weighted Average Maturity ~~355~~354.00 ~~352~~351.00 Record Date 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 1,~~893~~877,~~936~~091.7358 4,~~628~~521,~~907~~387.9875 Beginning Loan Count ~~616~~607 1,~~631~~592 Loans Paid In Full 98 3933 Ending Loan Count ~~607~~599 1,~~592~~559 Beginning Scheduled Balance ~~413~~407,~~877~~850,~~593~~898.2283 ~~846~~825,~~568~~977,~~128~~802.6132 Ending Scheduled Balance ~~407~~403,~~850~~443,~~898~~839.8341 ~~825~~808,~~977~~575,~~802~~177.3208 Scheduled Principal ~~212~~211,~~060~~336.3442 ~~521~~512,~~558~~990.8927 Unscheduled Principal 54,~~814~~195,~~634~~723.0500 2016,~~068~~889,~~767~~634.4097 Scheduled Interest 1,~~681~~665,~~876~~755.3916 4,~~107~~008,~~349~~397.0948 Servicing Fee ~~129~~127,~~337~~453.0364 ~~256~~250,~~490~~370.2663 Master Servicing Fee 1,~~379~~359.5852 2,~~821~~753.9929 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~551~~536,~~159~~942.7800 3,~~848~~755,~~036~~273.8456 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 4.~~497446~~522071 5.~~454546~~455751

Filing Compare · STRUCTURED ASSET SECURITIES CORP MOR PAS THR CER SER 2002-8A