8-K 1 sac0205a.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 2002-5A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-82904-01 Pooling and Servicing Agreement) (Commission 22-3844521 (State or other File Number) 52-2365544 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 August 26, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-5A 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 2002-5A 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 2002-5A Trust By: Wells Fargo Bank Minnesota, NA, as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/30/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-5A 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: 2002-5A 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 1-A1 86358RYP6 SEN 6.~~44000~~43374% ~~160~~156,~~255~~387,~~599~~858.1804 ~~860~~838,~~038~~465.3897 37,~~867~~635,~~741~~614.1349 1-A2 86358RYQ4 SEN 5.35000% 2423,~~281~~695,~~151~~130.3901 ~~108~~105,~~253~~640.4779 ~~586~~1,~~021~~156,911.3829 1-A3 86358RYR2 SEN 5.33000% ~~188~~184,~~633~~080,~~466~~830.4338 ~~837~~817,~~846~~625.9869 48,~~552~~987,~~636~~719.0485 1-A4 86358RYS0 SEN 6.~~44000~~43374% 65,~~010~~865,~~070~~018.5958 3231,~~254~~445.0501 ~~145~~286,~~052~~358.0168 1-A5 86358RYT8 SEN 5.00000% 0.00 ~~196~~190,~~561~~714.8433 0.00 2-A1 86358RYU5 SEN 6.31000% ~~155~~153,~~926~~821,~~416~~800.2537 ~~819~~808,~~913~~846.0730 23,~~104~~071,~~615~~220.8863 2-A2 86358RYV3 SEN 6.31000% 3,~~898~~846,~~815~~191.7147 20,~~501~~224.2756 5276,~~624~~793.2442 2-A3 86358RYW1 SEN 5.00000% 0.00 43,~~140~~592.5190 0.00 3-A 86358RYX9 SEN 6.~~63064~~62390% 4746,~~682~~373,~~987~~265.5473 ~~263~~255,~~473~~976.8066 13,~~309~~777,~~721~~202.8133 4-A 86358RYY7 SEN 6.~~22348~~21526% ~~164~~163,~~692~~301,~~902~~079.5703 ~~854~~845,~~135~~798.8428 12,~~391~~753,~~823~~436.5384 5-A 86358RYZ4 SEN 5.~~96319~~96301% ~~108~~103,~~684~~144,~~626~~200.0286 ~~540~~512,~~089~~541.0126 58,~~540~~234,~~425~~297.1620 6-A 86358RZA8 SEN 6.~~43805~~43596% 4746,~~480~~916,~~273~~340.0014 ~~254~~251,~~733~~626.7235 ~~563~~2,~~932~~190,888.8725 B1 86358RZB6 SUB 6.~~33554~~33028% 20,~~177~~165,~~567~~527.2151 106,~~529~~377.8579 12,~~039~~143.7180 B2 86358RZC4 SUB 6.~~33554~~33028% 9,~~842~~836,~~715~~842.7169 51,~~965~~891.7861 5,~~873~~923.0380 B3 86358RZD2 SUB 6.~~33554~~33028% 5,~~412~~409,~~495~~265.4083 28,~~575~~535.9112 3,~~229~~257.5749 B4 86358RA98 SUB 6.~~33554~~33028% 3,~~441~~439,~~955~~901.7699 18,~~172~~146.2127 2,~~053~~071.7753 B5 86358RB22 SUB 6.~~33554~~33028% 2,~~458~~457,~~682~~215.4337 12,~~980~~962.9038 1,~~467~~479.0775 B6 86358RB30 SUB 6.~~33554~~33028% 2,~~969~~967,~~476~~704.4661 15,~~677~~655.7032 1,~~771~~787.8517 R SAC025AUR RES 6.~~44007~~43374% 0.00 0.3824 0.00 LR SAC025ALR RES 0.00000% 0.00 0.00 0.00 Totals ~~951~~931,~~849~~708,~~201~~172.6561 54,~~025~~916,~~844~~066.6783 2038,~~141~~197,~~029~~106.0552

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~156~~148,~~387~~752,~~858~~243.0455 48,~~727~~474,~~779~~080.5146 0.00 1-A2 0.00 2322,~~695~~538,~~130~~218.0172 ~~694~~1,~~274~~262,552.8508 0.00 1-A3 0.00 ~~184~~175,~~080~~093,~~830~~110.3853 59,~~390~~805,~~483~~345.0254 0.00 1-A4 0.00 5,~~865~~578,~~018~~659.5890 ~~177~~317,~~306~~803.0669 0.00 1-A5 0.00 0.00 ~~196~~190,~~561~~714.8433 0.00 2-A1 0.00 ~~153~~150,~~821~~750,~~800~~579.3774 23,~~924~~880,~~528~~066.9593 0.00 2-A2 0.00 3,~~846~~769,~~191~~398.4705 7397,~~125~~017.5198 0.00 2-A3 0.00 0.00 43,~~140~~592.5190 0.00 3-A 0.00 4642,~~373~~596,~~265~~063.7340 14,~~573~~033,~~195~~178.6199 0.00 4-A 0.00 ~~163~~160,~~301~~547,~~079~~642.0320 23,~~245~~599,~~959~~235.3712 0.00 5-A 0.00 ~~103~~94,~~144~~909,~~200~~903.8666 68,~~080~~746,~~514~~838.1746 0.00 6-A 0.00 4644,~~916~~725,~~340~~451.1488 ~~818~~2,~~666~~442,514.5960 0.00 B1 0.00 20,~~165~~153,~~527~~383.5171 118,~~569~~521.5659 0.00 B2 0.00 9,~~836~~830,~~842~~918.6988 57,~~838~~815.8141 0.00 B3 0.00 5,~~409~~406,~~265~~008.8333 31,~~805~~792.4861 0.00 B4 0.00 3,~~439~~437,~~901~~830.9946 20,~~225~~217.9880 0.00 B5 0.00 2,~~457~~455,~~215~~735.3762 14,~~447~~442.9713 0.00 B6 0.00 2,~~967~~965,~~704~~917.6144 17,~~449~~442.5549 0.00 R 0.00 0.00 0.3824 0.00 LR 0.00 0.00 0.00 0.00 Totals 0.00 ~~931~~893,~~708~~511,~~172~~066.6107 2543,~~166~~113,~~873~~173.7235 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-A1 165,000,000.00 ~~160~~156,~~255~~387,~~599~~858.1804 ~~113~~111,~~339~~545.5493 37,~~754~~524,~~401~~068.5957 0.00 0.00 1-A2 25,000,000.00 2423,~~281~~695,~~151~~130.3901 1716,~~172~~900.6690 ~~568~~1,~~848~~140,010.7339 0.00 0.00 1-A3 194,218,000.00 ~~188~~184,~~633~~080,~~466~~830.4338 ~~133~~131,~~409~~298.5734 48,~~419~~856,~~226~~421.4751 0.00 0.00 1-A4 6,188,000.00 65,~~010~~865,~~070~~018.5958 4,~~250~~183.5831 ~~140~~282,~~801~~175.4437 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 160,613,000.00 ~~155~~153,~~926~~821,~~416~~800.2537 9896,~~028~~951.7728 2,~~006~~974,~~587~~269.1136 0.00 0.00 2-A2 4,016,000.00 3,~~898~~846,~~815~~191.7147 2,~~451~~424.1319 5074,~~173~~369.1123 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 3-A 52,632,000.00 4746,~~682~~373,~~987~~265.5473 35,~~985~~363.7201 13,~~273~~741,~~736~~839.0932 0.00 0.00 4-A 170,009,000.00 ~~164~~163,~~692~~301,~~902~~079.5703 3435,~~132~~486.5802 12,~~357~~717,~~690~~950.9582 0.00 0.00 5-A 115,871,000.00 ~~108~~103,~~684~~144,~~626~~200.0286 9691,~~234~~822.5737 58,~~444~~142,~~190~~474.5983 0.00 0.00 6-A 48,234,000.00 4746,~~480~~916,~~273~~340.0014 4,~~863~~763.0250 ~~559~~2,~~069~~186,124.8575 0.00 0.00 B1 20,213,000.00 20,~~177~~165,~~567~~527.2151 12,~~039~~143.7180 0.00 0.00 0.00 B2 9,860,000.00 9,~~842~~836,~~715~~842.7169 5,~~873~~923.0380 0.00 0.00 0.00 B3 5,422,000.00 5,~~412~~409,~~495~~265.4083 3,~~229~~257.5749 0.00 0.00 0.00 B4 3,448,000.00 3,~~441~~439,~~955~~901.7699 2,~~053~~071.7753 0.00 0.00 0.00 B5 2,463,000.00 2,~~458~~457,~~682~~215.4337 1,~~467~~479.0775 0.00 0.00 0.00 B6 2,974,691.00 2,~~969~~967,~~476~~704.4661 1,~~771~~787.8517 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 LR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 986,161,791.00 ~~951~~931,~~849~~708,~~201~~172.6561 ~~566~~557,~~303~~402.1439 1937,~~574~~639,~~725~~704.9315 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-A1 37,~~867~~635,~~741~~614.1349 ~~156~~148,~~387~~752,~~858~~243.0455 0.~~94780520~~90152875 37,~~867~~635,~~741~~614.1349 1-A2 ~~586~~1,~~021~~156,911.3829 2322,~~695~~538,~~130~~218.0172 0.~~94780520~~90152875 ~~586~~1,~~021~~156,911.3829 1-A3 48,~~552~~987,~~636~~719.0485 ~~184~~175,~~080~~093,~~830~~110.3853 0.~~94780520~~90152875 48,~~552~~987,~~636~~719.0485 1-A4 ~~145~~286,~~052~~358.0168 5,~~865~~578,~~018~~659.5890 0.~~94780520~~90152875 ~~145~~286,~~052~~358.0168 1-A5 0.00 0.00 0.00000000 0.00 2-A1 23,~~104~~071,~~615~~220.8863 ~~153~~150,~~821~~750,~~800~~579.3774 0.~~95771700~~93859513 23,~~104~~071,~~615~~220.8863 2-A2 5276,~~624~~793.2442 3,~~846~~769,~~191~~398.4705 0.~~95771700~~93859513 5276,~~624~~793.2442 2-A3 0.00 0.00 0.00000000 0.00 3-A 13,~~309~~777,~~721~~202.8133 4642,~~373~~596,~~265~~063.7340 0.~~88108500~~80931873 13,~~309~~777,~~721~~202.8133 4-A 12,~~391~~753,~~823~~436.5384 ~~163~~160,~~301~~547,~~079~~642.0320 0.~~96054373~~94434790 12,~~391~~753,~~823~~436.5384 5-A 58,~~540~~234,~~425~~297.1620 ~~103~~94,~~144~~909,~~200~~903.8666 0.~~89016407~~81909972 58,~~540~~234,~~425~~297.1620 6-A ~~563~~2,~~932~~190,888.8725 4644,~~916~~725,~~340~~451.1488 0.~~97268193~~92725986 ~~563~~2,~~932~~190,888.8725 B1 12,~~039~~143.7180 20,~~165~~153,~~527~~383.5171 0.~~99765139~~99705060 12,~~039~~143.7180 B2 5,~~873~~923.0380 9,~~836~~830,~~842~~918.6988 0.~~99765139~~99705060 5,~~873~~923.0380 B3 3,~~229~~257.5749 5,~~409~~406,~~265~~008.8333 0.~~99765139~~99705060 3,~~229~~257.5749 B4 2,~~053~~071.7753 3,~~439~~437,~~901~~830.9946 0.~~99765139~~99705060 2,~~053~~071.7753 B5 1,~~467~~479.0775 2,~~457~~455,~~215~~735.3762 0.~~99765139~~99705060 1,~~467~~479.0775 B6 1,~~771~~787.8517 2,~~967~~965,~~704~~917.6144 0.~~99765139~~99705060 1,~~771~~787.8517 R 0.00 0.00 0.00000000 0.00 LR 0.00 0.00 0.00000000 0.00 Totals 2038,~~141~~197,~~029~~106.0552 ~~931~~893,~~708~~511,~~172~~066.6107 0.~~94478227~~90604916 2038,~~141~~197,~~029~~106.0552

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 165,000,000.00 ~~971~~947.~~24605564~~80520024 0.~~68690630~~67603594 2245.~~75394903~~60041558 0.00000000 1-A2 25,000,000.00 ~~971~~947.~~24605560~~80520040 0.~~68690640~~67603600 2245.~~75394920~~60041560 0.00000000 1-A3 194,218,000.00 ~~971~~947.~~24605562~~80520024 0.~~68690631~~67603590 2245.~~75394902~~60041556 0.00000000 1-A4 6,188,000.00 ~~971~~947.~~24605527~~80520039 0.~~68690692~~67603588 2245.~~75394958~~60041532 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 160,613,000.00 ~~970~~957.~~82064497~~71699906 0.~~61034144~~60363283 1218.~~49330446~~51823551 0.00000000 2-A2 4,016,000.00 ~~970~~957.~~82064492~~71699950 0.~~61034114~~60363297 1218.~~49330428~~51823456 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A 52,632,000.00 ~~905~~881.~~96951550~~08500019 0.~~68372321~~67189181 2471.~~20079210~~09437832 0.00000000 4-A 170,009,000.00 ~~968~~960.~~73049409~~54373021 0.~~20076925~~20873024 715.~~98599456~~98709962 0.00000000 5-A 115,871,000.00 ~~937~~890.~~97952913~~16406918 0.~~83053197~~79245342 4670.~~98492798~~27189573 0.00000000 6-A 48,234,000.00 ~~984~~972.~~37353319~~68192852 0.~~10082141~~09875814 1145.~~59078347~~32331447 0.00000000 B1 20,213,000.00 ~~998~~997.~~24702963~~65138822 0.~~59564191~~60079157 0.00000000 0.00000000 B2 9,860,000.00 ~~998~~997.~~24702941~~65138844 0.~~59564199~~60079108 0.00000000 0.00000000 B3 5,422,000.00 ~~998~~997.~~24703062~~65138879 0.~~59564183~~60079122 0.00000000 0.00000000 B4 3,448,000.00 ~~998~~997.~~24703016~~65138921 0.~~59564095~~60079176 0.00000000 0.00000000 B5 2,463,000.00 ~~998~~997.~~24702801~~65138855 0.~~59564352~~60079172 0.00000000 0.00000000 B6 2,974,691.00 ~~998~~997.~~24703137~~65138967 0.~~59564170~~60079181 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 LR 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-A1 0.00000000 2346.~~44085533~~27645145 ~~947~~901.~~80520024~~52874879 0.~~94780520~~90152875 2346.~~44085533~~27645145 1-A2 0.00000000 2346.~~44085520~~27645160 ~~947~~901.~~80520040~~52874880 0.~~94780520~~90152875 2346.~~44085520~~27645160 1-A3 0.00000000 2346.~~44085533~~27645146 ~~947~~901.~~80520024~~52874878 0.~~94780520~~90152875 2346.~~44085533~~27645146 1-A4 0.00000000 2346.~~44085488~~27645120 ~~947~~901.~~80520039~~52874919 0.~~94780520~~90152875 2346.~~44085488~~27645120 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1319.~~10364591~~12186828 ~~957~~938.~~71699906~~59513078 0.~~95771700~~93859513 1319.~~10364591~~12186828 2-A2 0.00000000 1319.~~10364542~~12186753 ~~957~~938.~~71699950~~59513197 0.~~95771700~~93859513 1319.~~10364542~~12186753 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A 0.00000000 2471.~~88451531~~76627014 ~~881~~809.~~08500019~~31873005 0.~~88108500~~80931873 2471.~~88451531~~76627014 4-A 0.00000000 816.~~18676382~~19582987 ~~960~~944.~~54373021~~34790041 0.~~96054373~~94434790 816.~~18676382~~19582987 5-A 0.00000000 4771.~~81545995~~06434915 ~~890~~819.~~16406918~~09972003 0.~~89016407~~81909972 4771.~~81545995~~06434915 6-A 0.00000000 1145.~~69160488~~42207260 ~~972~~927.~~68192852~~25985570 0.~~97268193~~92725986 1145.~~69160488~~42207260 B1 0.00000000 0.~~59564191~~60079157 997.~~65138822~~05059665 0.~~99765139~~99705060 0.~~59564191~~60079157 B2 0.00000000 0.~~59564199~~60079108 997.~~65138844~~05059635 0.~~99765139~~99705060 0.~~59564199~~60079108 B3 0.00000000 0.~~59564183~~60079122 997.~~65138879~~05059572 0.~~99765139~~99705060 0.~~59564183~~60079122 B4 0.00000000 0.~~59564095~~60079176 997.~~65138921~~05059745 0.~~99765139~~99705060 0.~~59564095~~60079176 B5 0.00000000 0.~~59564352~~60079172 997.~~65138855~~05059683 0.~~99765139~~99705060 0.~~59564352~~60079172 B6 0.00000000 0.~~59564170~~60079181 997.~~65138967~~05059786 0.~~99765139~~99705060 0.~~59564170~~60079181 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 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 1-A1 165,000,000.00 6.~~44000~~43374% ~~160~~156,~~255~~387,~~599~~858.1804 ~~860~~838,~~038~~465.3897 0.00 0.00 1-A2 25,000,000.00 5.35000% 2423,~~281~~695,~~151~~130.3901 ~~108~~105,~~253~~640.4779 0.00 0.00 1-A3 194,218,000.00 5.33000% ~~188~~184,~~633~~080,~~466~~830.4338 ~~837~~817,~~846~~625.9869 0.00 0.00 1-A4 6,188,000.00 6.~~44000~~43374% 65,~~010~~865,~~070~~018.5958 3231,~~254~~445.0501 0.00 0.00 1-A5 0.00 5.00000% 4745,~~174~~771,~~840~~440.8321 ~~196~~190,~~561~~714.8433 0.00 0.00 2-A1 160,613,000.00 6.31000% ~~155~~153,~~926~~821,~~416~~800.2537 ~~819~~808,~~913~~846.0730 0.00 0.00 2-A2 4,016,000.00 6.31000% 3,~~898~~846,~~815~~191.7147 20,~~501~~224.2756 0.00 0.00 2-A3 0.00 5.00000% ~~993~~862,~~722~~296.8692 43,~~140~~592.5190 0.00 0.00 3-A 52,632,000.00 6.~~63064~~62390% 4746,~~682~~373,~~987~~265.5473 ~~263~~255,~~473~~976.8066 0.00 0.00 4-A 170,009,000.00 6.~~22348~~21526% ~~164~~163,~~692~~301,~~902~~079.5703 ~~854~~845,~~135~~798.8428 0.00 0.00 5-A 115,871,000.00 5.~~96319~~96301% ~~108~~103,~~684~~144,~~626~~200.0286 ~~540~~512,~~089~~541.0126 0.00 0.00 6-A 48,234,000.00 6.~~43805~~43596% 4746,~~480~~916,~~273~~340.0014 ~~254~~251,~~733~~626.7235 0.00 0.00 B1 20,213,000.00 6.~~33554~~33028% 20,~~177~~165,~~567~~527.2151 106,~~529~~377.8579 0.00 0.00 B2 9,860,000.00 6.~~33554~~33028% 9,~~842~~836,~~715~~842.7169 51,~~965~~891.7861 0.00 0.00 B3 5,422,000.00 6.~~33554~~33028% 5,~~412~~409,~~495~~265.4083 28,~~575~~535.9112 0.00 0.00 B4 3,448,000.00 6.~~33554~~33028% 3,~~441~~439,~~955~~901.7699 18,~~172~~146.2127 0.00 0.00 B5 2,463,000.00 6.~~33554~~33028% 2,~~458~~457,~~682~~215.4337 12,~~980~~962.9038 0.00 0.00 B6 2,974,691.00 6.~~33554~~33028% 2,~~969~~967,~~476~~704.4661 15,~~677~~655.7032 0.00 0.00 R 100.00 6.~~44007~~43374% 0.00 0.00 0.00 0.00 LR 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 986,161,791.00 54,~~025~~916,~~844~~066.2959 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-A1 0.00 0.00 ~~860~~838,~~038~~465.3897 0.00 ~~156~~148,~~387~~752,~~858~~243.0455 1-A2 0.00 0.00 ~~108~~105,~~253~~640.4779 0.00 2322,~~695~~538,~~130~~218.0172 1-A3 0.00 0.00 ~~837~~817,~~846~~625.9869 0.00 ~~184~~175,~~080~~093,~~830~~110.3853 1-A4 0.00 0.00 3231,~~254~~445.0501 0.00 5,~~865~~578,~~018~~659.5890 1-A5 0.00 0.00 ~~196~~190,~~561~~714.8433 0.00 4543,~~771~~526,~~440~~787.2167 2-A1 0.00 0.00 ~~819~~808,~~913~~846.0730 0.00 ~~153~~150,~~821~~750,~~800~~579.3774 2-A2 0.00 0.00 20,~~501~~224.2756 0.00 3,~~846~~769,~~191~~398.4705 2-A3 0.00 0.00 43,~~140~~592.5190 0.00 ~~862~~1,~~296~~022,849.9226 3-A 0.00 0.00 ~~263~~255,~~473~~976.8066 0.00 4642,~~373~~596,~~265~~063.7340 4-A 0.00 0.00 ~~854~~845,~~135~~798.8428 0.00 ~~163~~160,~~301~~547,~~079~~642.0320 5-A 0.00 0.00 ~~540~~512,~~089~~541.0126 0.00 ~~103~~94,~~144~~909,~~200~~903.8666 6-A 0.00 0.00 ~~254~~251,~~733~~626.7235 0.00 4644,~~916~~725,~~340~~451.1488 B1 0.00 0.00 106,~~529~~377.8579 0.00 20,~~165~~153,~~527~~383.5171 B2 0.00 0.00 51,~~965~~891.7861 0.00 9,~~836~~830,~~842~~918.6988 B3 0.00 0.00 28,~~575~~535.9112 0.00 5,~~409~~406,~~265~~008.8333 B4 0.00 0.00 18,~~172~~146.2127 0.00 3,~~439~~437,~~901~~830.9946 B5 0.00 0.00 12,~~980~~962.9038 0.00 2,~~457~~455,~~215~~735.3762 B6 0.00 0.00 15,~~677~~655.7032 0.00 2,~~967~~965,~~704~~917.6144 R 0.00 0.00 0.3824 0.00 0.00 LR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 54,~~025~~916,~~844~~066.6783 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 1-A1 165,000,000.00 6.~~44000~~43374% ~~971~~947.~~24605564~~80520024 5.~~21235382~~08161194 0.00000000 0.00000000 1-A2 25,000,000.00 5.35000% ~~971~~947.~~24605560~~80520040 4.~~33013880~~22563160 0.00000000 0.00000000 1-A3 194,218,000.00 5.33000% ~~971~~947.~~24605562~~80520024 4.~~31395123~~20983477 0.00000000 0.00000000 1-A4 6,188,000.00 6.~~44000~~43374% ~~971~~947.~~24605527~~80520039 5.~~21235456~~08161118 0.00000000 0.00000000 1-A5 0.00 5.00000% ~~962~~934.~~92032543~~27448460 43.~~01216809~~89281027 0.00000000 0.00000000 2-A1 160,613,000.00 6.31000% ~~970~~957.~~82064497~~71699906 5.~~10489854~~03599522 0.00000000 0.00000000 2-A2 4,016,000.00 6.31000% ~~970~~957.~~82064492~~71699950 5.~~10489791~~03599602 0.00000000 0.00000000 2-A3 0.00 5.00000% ~~730~~634.~~64847189~~01573243 32.~~04436722~~64172940 0.00000000 0.00000000 3-A 52,632,000.00 6.~~63064~~62390% ~~905~~881.~~96951550~~08500019 54.~~00596215~~86351763 0.00000000 0.00000000 4-A 170,009,000.00 6.~~22348~~21526% ~~968~~960.~~73049409~~54373021 54.~~02406249~~97502062 0.00000000 0.00000000 5-A 115,871,000.00 5.~~96319~~96301% ~~937~~890.~~97952913~~16406918 4.~~66112323~~42337824 0.00000000 0.00000000 6-A 48,234,000.00 6.~~43805~~43596% ~~984~~972.~~37353319~~68192852 5.~~28120662~~21678380 0.00000000 0.00000000 B1 20,213,000.00 6.~~33554~~33028% ~~998~~997.~~24702963~~65138822 5.~~27036313~~26284025 0.00000000 0.00000000 B2 9,860,000.00 6.~~33554~~33028% ~~998~~997.~~24702941~~65138844 5.~~27036308~~26284077 0.00000000 0.00000000 B3 5,422,000.00 6.~~33554~~33028% ~~998~~997.~~24703062~~65138879 5.~~27036333~~26284028 0.00000000 0.00000000 B4 3,448,000.00 6.~~33554~~33028% ~~998~~997.~~24703016~~65138921 5.~~27036253~~26283933 0.00000000 0.00000000 B5 2,463,000.00 6.~~33554~~33028% ~~998~~997.~~24702801~~65138855 5.~~27036135~~26284206 0.00000000 0.00000000 B6 2,974,691.00 6.~~33554~~33028% ~~998~~997.~~24703137~~65138967 5.~~27036254~~26283906 0.00000000 0.00000000 R 100.00 6.~~44007~~43374% 0.00000000 0.00000000 0.00000000 0.00000000 LR 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-A1 0.00000000 0.00000000 5.~~21235382~~08161194 0.00000000 ~~947~~901.~~80520024~~52874879 1-A2 0.00000000 0.00000000 4.~~33013880~~22563160 0.00000000 ~~947~~901.~~80520040~~52874880 1-A3 0.00000000 0.00000000 4.~~31395123~~20983477 0.00000000 ~~947~~901.~~80520024~~52874878 1-A4 0.00000000 0.00000000 5.~~21235456~~08161118 0.00000000 ~~947~~901.~~80520039~~52874919 1-A5 0.00000000 0.00000000 43.~~01216809~~89281027 0.00000000 ~~934~~888.~~27448460~~45723294 2-A1 0.00000000 0.00000000 5.~~10489854~~03599522 0.00000000 ~~957~~938.~~71699906~~59513078 2-A2 0.00000000 0.00000000 5.~~10489791~~03599602 0.00000000 ~~957~~938.~~71699950~~59513197 2-A3 0.00000000 0.00000000 32.~~04436722~~64172940 0.00000000 ~~634~~752.~~01573243~~06406018 3-A 0.00000000 0.00000000 54.~~00596215~~86351763 0.00000000 ~~881~~809.~~08500019~~31873005 4-A 0.00000000 0.00000000 54.~~02406249~~97502062 0.00000000 ~~960~~944.~~54373021~~34790041 5-A 0.00000000 0.00000000 4.~~66112323~~42337824 0.00000000 ~~890~~819.~~16406918~~09972003 6-A 0.00000000 0.00000000 5.~~28120662~~21678380 0.00000000 ~~972~~927.~~68192852~~25985570 B1 0.00000000 0.00000000 5.~~27036313~~26284025 0.00000000 997.~~65138822~~05059665 B2 0.00000000 0.00000000 5.~~27036308~~26284077 0.00000000 997.~~65138844~~05059635 B3 0.00000000 0.00000000 5.~~27036333~~26284028 0.00000000 997.~~65138879~~05059572 B4 0.00000000 0.00000000 5.~~27036253~~26283933 0.00000000 997.~~65138921~~05059745 B5 0.00000000 0.00000000 5.~~27036135~~26284206 0.00000000 997.~~65138855~~05059683 B6 0.00000000 0.00000000 5.~~27036254~~26283906 0.00000000 997.~~65138967~~05059786 R 0.00000000 0.00000000 32.~~80000000~~40000000 0.00000000 0.00000000 LR 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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2543,~~343~~317,~~369~~003.4670 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~112~~79,~~367~~213.5295 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2543,~~455~~396,~~736~~217.9865 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~288~~283,~~863~~044.2630 Payment of Interest and Principal 2543,~~166~~113,~~873~~173.7235 Total Withdrawals (Pool Distribution Amount) 2543,~~455~~396,~~736~~217.9865 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~285~~279,~~293~~550.5707 Wells Fargo Bank Minnesota, N.A. 3,~~569~~494.6923 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~288~~283,~~863~~044.2630

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 3418 0 0 0 34 18 9,~~005~~940,~~721~~422.3936 0.00 0.00 0.00 189,~~005~~940,~~721~~422.3936 60 Days 25 0 0 0 25 ~~777~~1,~~989~~669,617.4507 0.00 0.00 0.00 ~~777~~1,~~989~~669,617.4507 90 Days 1 0 0 0 1 ~~240~~562,~~000~~989.0047 0.00 0.00 0.00 ~~240~~562,~~000~~989.0047 120 Days 02 0 0 0 02 01,240,005.0005 0.00 0.00 0.00 01,240,005.0005 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 3726 0 0 0 3726 1913,~~023~~413,~~710~~033.8495 0.00 0.00 0.00 1913,~~023~~413,~~710~~033.8495 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 10.~~541251~~847857% 0.000000% 0.000000% 0.000000% 10.~~541251~~847857% 1.~~931597~~111986% 0.000000% 0.000000% 0.000000% 1.~~931597~~111986% 60 Days 0.~~090662~~235516% 0.000000% 0.000000% 0.000000% 0.~~090662~~235516% 0.~~083460~~186772% 0.000000% 0.000000% 0.000000% 0.~~083460~~186772% 90 Days 0.~~045331~~047103% 0.000000% 0.000000% 0.000000% 0.~~045331~~047103% 0.~~025746~~062979% 0.000000% 0.000000% 0.000000% 0.~~025746~~062979% 120 Days 0.~~000000~~094206% 0.000000% 0.000000% 0.000000% 0.~~000000~~094206% 0.~~000000~~138713% 0.000000% 0.000000% 0.000000% 0.~~000000~~138713% 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.~~677244~~224682% 0.000000% 0.000000% 0.000000% 1.~~677244~~224682% 21.~~040803~~500450% 0.000000% 0.000000% 0.000000% 21.~~040803~~500450%

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 2010 0 0 0 2010 116,~~153~~897,~~754~~061.1001 0.00 0.00 0.00 116,~~153~~897,~~754~~061.1001 60 Days 13 0 0 0 13 ~~214~~1,~~999~~068,238.9863 0.00 0.00 0.00 ~~214~~1,~~999~~068,238.9863 90 Days 10 0 0 0 10 ~~240,000~~0.00 0.00 0.00 0.00 ~~240,000~~0.00 120 Days 01 0 0 0 01 0240,000.00 0.00 0.00 0.00 0240,000.00 150 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 2214 0 0 0 2214 118,~~608~~205,~~754~~299.0864 0.00 0.00 0.00 118,~~608~~205,~~754~~299.0864 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~100840~~092896% 0.000000% 0.000000% 0.000000% 21.~~100840~~092896% 21.~~870260~~861541% 0.000000% 0.000000% 0.000000% 21.~~870260~~861541% 60 Days 0.~~105042~~327869% 0.000000% 0.000000% 0.000000% 0.~~105042~~327869% 0.~~055327~~288321% 0.000000% 0.000000% 0.000000% 0.~~055327~~288321% 90 Days 0.~~105042~~000000% 0.000000% 0.000000% 0.000000% 0.~~105042~~000000% 0.~~061761~~000000% 0.000000% 0.000000% 0.000000% 0.~~061761~~000000% 120 Days 0.~~000000~~109290% 0.000000% 0.000000% 0.000000% 0.~~000000~~109290% 0.~~000000~~064777% 0.000000% 0.000000% 0.000000% 0.~~000000~~064777% 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 21.~~310924~~530055% 0.000000% 0.000000% 0.000000% 21.~~310924~~530055% 2.~~987347~~214640% 0.000000% 0.000000% 0.000000% 2.~~987347~~214640% 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 61 0 0 0 61 2958,~~293,802~~500.2100 0.00 0.00 0.00 2958,~~293,802~~500.2100 60 Days 01 0 0 0 01 0499,846.0035 0.00 0.00 0.00 0499,846.0035 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 01 0 0 0 01 01,000,005.0005 0.00 0.00 0.00 01,000,005.0005 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 63 0 0 0 63 2,~~293~~458,~~802~~351.2140 0.00 0.00 0.00 2,~~293~~458,~~802~~351.2140 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~600000~~273224% 0.000000% 0.000000% 0.000000% 10.~~600000~~273224% 10.~~386043~~590450% 0.000000% 0.000000% 0.000000% 10.~~386043~~590450% 60 Days 0.~~000000~~273224% 0.000000% 0.000000% 0.000000% 0.~~000000~~273224% 0.~~000000~~307913% 0.000000% 0.000000% 0.000000% 0.~~000000~~307913% 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~~273224% 0.000000% 0.000000% 0.000000% 0.~~000000~~273224% 0.~~000000~~616018% 0.000000% 0.000000% 0.000000% 0.~~000000~~616018% 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.~~600000~~819672% 0.000000% 0.000000% 0.000000% 10.~~600000~~819672% 1.~~386043~~514381% 0.000000% 0.000000% 0.000000% 1.~~386043~~514381% 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 50 0 0 0 50 ~~2,829,878~~0.8400 0.00 0.00 0.00 ~~2,829,878~~0.8400 60 Days 1 0 0 0 1 ~~562~~101,~~989~~532.4709 0.00 0.00 0.00 ~~562~~101,~~989~~532.4709 90 Days 01 0 0 0 01 0562,989.0047 0.00 0.00 0.00 0562,989.0047 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 62 0 0 0 62 3664,~~392,868~~521.3156 0.00 0.00 0.00 3664,~~392,868~~521.3156 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 40.~~504505~~000000% 0.000000% 0.000000% 0.000000% 40.~~504505~~000000% 50.~~789451~~000000% 0.000000% 0.000000% 0.000000% 50.~~789451~~000000% 60 Days 0.~~900901~~980392% 0.000000% 0.000000% 0.000000% 0.~~900901~~980392% 10.~~151781~~225147% 0.000000% 0.000000% 0.000000% 10.~~151781~~225147% 90 Days 0.~~000000~~980392% 0.000000% 0.000000% 0.000000% 0.~~000000~~980392% 01.~~000000~~248424% 0.000000% 0.000000% 0.000000% 01.~~000000~~248424% 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 51.~~405405~~960784% 0.000000% 0.000000% 0.000000% 51.~~405405~~960784% 61.~~941232~~473571% 0.000000% 0.000000% 0.000000% 61.~~941232~~473571% 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 25 0 0 0 25 ~~882~~1,~~800~~447,841.0031 0.00 0.00 0.00 ~~882~~1,~~800~~447,841.0031 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 25 0 0 0 25 ~~882~~1,~~800~~447,841.0031 0.00 0.00 0.00 ~~882~~1,~~800~~447,841.0031 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~492611~~250000% 0.000000% 0.000000% 0.000000% 01.~~492611~~250000% 0.~~515242~~858841% 0.000000% 0.000000% 0.000000% 0.~~515242~~858841% 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.~~492611~~250000% 0.000000% 0.000000% 0.000000% 01.~~492611~~250000% 0.~~515242~~858841% 0.000000% 0.000000% 0.000000% 0.~~515242~~858841% 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 01 0 0 0 01 0273,656.0004 0.00 0.00 0.00 0273,656.0004 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 0273,656.0004 0.00 0.00 0.00 0273,656.0004 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~434783% 0.000000% 0.000000% 0.000000% 0.~~000000~~434783% 0.~~000000~~272511% 0.000000% 0.000000% 0.000000% 0.~~000000~~272511% 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~~434783% 0.000000% 0.000000% 0.000000% 0.~~000000~~434783% 0.~~000000~~272511% 0.000000% 0.000000% 0.000000% 0.~~000000~~272511% 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 1 0 0 0 1 ~~845~~363,~~486~~364.2400 0.00 0.00 0.00 ~~845~~363,~~486~~364.2400 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 1 0 0 0 1 ~~845~~363,~~486~~364.2400 0.00 0.00 0.00 ~~845~~363,~~486~~364.2400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~884956~~909091% 0.000000% 0.000000% 0.000000% 0.~~884956~~909091% 10.~~718713~~773101% 0.000000% 0.000000% 0.000000% 10.~~718713~~773101% 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.~~884956~~909091% 0.000000% 0.000000% 0.000000% 0.~~884956~~909091% 10.~~718713~~773101% 0.000000% 0.000000% 0.000000% 10.~~718713~~773101%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~112~~79,~~367~~213.5295

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 285,000.00 0.02889992% 285,000.00 0.~~03058898~~03189664% Fraud 19,723,236.00 2.00000002% 19,723,236.00 2.~~11688988~~20738576% Special Hazard 9,861,618.00 1.00000001% 98,~~317~~939,~~081~~262.7305 1.~~00000000~~00046462% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~700272~~696230% Weighted Average Net Coupon 6.~~340601~~336182% Weighted Average Pass-Through Rate 6.~~336101~~331681% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 2,~~244~~206 Number Of Loans Paid In Full 3883 Ending Scheduled Collateral Loan Count 2,~~206~~123 Beginning Scheduled Collateral Balance ~~951~~931,~~849~~708,~~201~~172.8983 Ending Scheduled Collateral Balance ~~931~~893,~~708~~511,~~172~~066.8329 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~932~~893,~~167~~934,~~834~~206.4183 Monthly P &I Constant 5,~~881~~756,~~010~~512.2565 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~566~~557,~~303~~402.1439 Unscheduled Principal 1937,~~574~~639,~~725~~704.9215

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~819565~~813243 6.~~720588~~716846 7.~~010137~~003403 Weighted Average Net Rate 6.~~444565~~438242 6.~~345588~~341845 6.~~635136~~628402 Weighted Average Maturity 353 354 ~~355~~352 ~~353~~ Beginning Loan Count ~~971~~952 ~~378~~375 ~~113~~111 Loans Paid In Full 1937 39 29 Ending Loan Count ~~952~~915 ~~375~~366 ~~111~~102 Beginning Scheduled Balance ~~397~~388,~~538~~373,~~191~~757.0701 ~~167~~165,~~569~~406,~~092~~983.4082 5048,~~158~~846,~~581~~991.7867 Ending scheduled Balance ~~388~~370,~~373~~294,~~757~~067.0191 ~~165~~162,~~406~~254,~~983~~092.8201 4845,~~846~~067,~~991~~902.6794 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 2,~~540~~482,~~353~~083.8175 1,~~043~~030,~~817~~097.3560 ~~330~~322,~~869~~328.4873 Scheduled Principal ~~281~~277,~~155~~013.8426 ~~105~~104,~~348~~253.3622 37,~~854~~249.0241 Unscheduled Principal 817,~~883~~802,~~278~~675.2284 23,~~056~~048,~~760~~638.2259 13,~~273~~741,~~736~~839.0932 Scheduled Interest 2,~~259~~205,~~197~~070.9749 ~~938~~925,~~468~~844.9938 ~~293~~285,~~015~~079.4632 Servicing Fees ~~124~~121,~~230~~367.7801 5251,~~365~~689.3678 15,~~674~~264.6273 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~490~~456.8445 ~~628~~620.4436 ~~188~~183.0616 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 2,~~133~~082,~~476~~247.3503 ~~885~~873,~~475~~534.1924 ~~277~~269,~~152~~631.7843 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.~~440065~~433742 6.~~341088~~337346 6.~~630637~~623903

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~584079~~575720 6.~~249221~~250309 6.~~804291~~802063 Weighted Average Net Rate 6.~~227979~~219754 5.~~967688~~967507 6.~~442551~~440457 Weighted Average Maturity ~~352~~351 ~~353~~ 352 351 Beginning Loan Count ~~408~~406 ~~260~~249 ~~114~~113 Loans Paid In Full 26 1119 13 Ending Loan Count ~~406~~400 ~~249~~230 ~~113~~110 Beginning Scheduled Balance ~~172~~171,~~699~~305,~~258~~775.5873 ~~114~~108,~~131~~585,~~212~~965.9310 49,~~752~~188,~~865~~699.1350 Ending scheduled Balance ~~171~~168,~~305~~550,~~775~~599.7344 ~~108~~100,~~585~~346,~~965~~823.1046 4946,~~188~~997,~~699~~580.5053 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant ~~983~~975,~~346~~941.4716 ~~695~~662,~~416~~246.5668 ~~287~~283,~~206~~814.5873 Scheduled Principal 3537,~~791~~225.9047 ~~101~~96,~~057~~666.2481 54,~~095~~994.7822 Unscheduled Principal 12,~~357~~717,~~690~~950.9582 58,~~444~~142,~~190~~474.5983 ~~559~~2,~~069~~186,124.8575 Scheduled Interest ~~947~~938,~~554~~715.5769 ~~594~~565,~~359~~579.3287 ~~282~~278,~~110~~820.8051 Servicing Fees 5150,~~248~~815.4081 2625,~~776~~590.4130 14,~~998~~822.0044 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~647~~642.7350 ~~428~~407.0125 ~~186~~184.6151 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 ~~895~~887,~~658~~257.4438 ~~567~~539,~~154~~582.9032 ~~266~~263,~~926~~813.1956 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.~~223480~~215255 5.~~963188~~963006 6.~~438052~~435958

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~700272~~696230 Weighted Average Net Rate 6.~~340601~~336182 Weighted Average Maturity ~~351~~350.00 Record Date 0607/3031/2002 Principal And Interest Constant 5,~~881~~756,~~010~~512.2565 Beginning Loan Count 2,~~244~~206 Loans Paid In Full 3883 Ending Loan Count 2,~~206~~123 Beginning Scheduled Balance ~~951~~931,~~849~~708,~~201~~172.8983 Ending Scheduled Balance ~~931~~893,~~708~~511,~~172~~066.8329 Scheduled Principal ~~566~~557,~~303~~402.1439 Unscheduled Principal 1937,~~574~~639,~~725~~704.9215 Scheduled Interest 5,~~314~~199,~~707~~110.1126 Servicing Fee ~~285~~279,~~293~~550.5707 Master Servicing Fee 0.00 Trustee Fee 3,~~569~~494.6923 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 54,~~025~~916,~~843~~065.8596 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~336101~~331681

Filing Compare · STRUCTURED ASSET SEC CORP MORT PAS THR CERT SER 2002 5A