8-K 1 sac0205a.txt OCTOBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 25, 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 October 25, 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 October 25, 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: 10/31/02 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 October 25, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: 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.~~43349~~43218% ~~148~~143,~~752~~539,~~243~~270.5522 ~~797~~769,~~497~~391.0489 5,~~212~~315,~~973~~682.3334 1-A2 86358RYQ4 SEN 5.35000% 2221,~~538~~748,~~218~~374.7228 ~~100~~96,~~482~~961.8950 ~~789~~805,~~844~~406.4442 1-A3 86358RYR2 SEN 5.33000% ~~175~~168,~~093~~957,~~110~~030.5320 ~~777~~750,~~705~~450.2381 6,~~136~~256,~~080~~976.3393 1-A4 86358RYS0 SEN 6.~~43349~~43218% 5,~~578~~383,~~659~~157.9060 2928,~~908~~854.5653 ~~195~~199,~~502~~354.3020 1-A5 86358RYT8 SEN 5.00000% 0.00 ~~181~~174,~~361~~797.6209 0.00 2-A1 86358RYU5 SEN 6.31000% ~~150~~144,~~750~~575,~~579~~591.7408 ~~792~~760,~~696~~226.8065 69,~~174~~809,~~988~~466.6674 2-A2 86358RYV3 SEN 6.31000% 3,~~769~~614,~~398~~997.0538 19,~~820~~008.7586 ~~154~~245,~~400~~277.6789 2-A3 86358RYW1 SEN 5.00000% 0.00 43,~~261~~803.8714 0.00 3-A 86358RYX9 SEN 6.~~61546~~62822% 4239,~~596~~068,~~063~~132.4069 ~~234~~215,~~827~~793.1640 31,~~527~~118,~~930~~774.7172 4-A 86358RYY7 SEN 6.~~21373~~20912% ~~160~~150,~~547~~105,~~642~~728.2008 ~~831~~776,~~332~~686.6143 109,~~441~~505,~~914~~124.1265 5-A 86358RYZ4 SEN 5.~~96274~~98699% 9480,~~909~~624,~~903~~757.6611 ~~471~~402,~~602~~249.4581 1410,~~285~~569,~~146~~933.5502 6-A 86358RZA8 SEN 6.~~41871~~42334% 4441,~~725~~942,~~451~~630.8865 ~~239~~224,~~232~~509.9488 24,~~782~~976,~~821~~327.2338 B1 86358RZB6 SUB 6.~~32951~~33166% 20,~~153~~141,~~383~~273.7196 106,~~300~~273.8909 12,~~109~~242.7517 B2 86358RZC4 SUB 6.~~32951~~33166% 9,~~830~~825,~~918~~011.8869 51,~~854~~840.0953 5,~~907~~971.1979 B3 86358RZD2 SUB 6.~~32951~~33166% 5,~~406~~402,~~008~~759.3398 28,~~514~~507.4903 3,~~248~~283.3688 B4 86358RA98 SUB 6.~~32951~~33166% 3,~~437~~435,~~830~~764.4674 18,~~133~~128.1641 2,~~065~~088.7231 B5 86358RB22 SUB 6.~~32951~~33166% 2,~~455~~454,~~735~~260.6202 12,~~953~~949.0162 1,~~475~~491.6074 B6 86358RB30 SUB 6.~~32951~~33166% 2,~~965~~964,~~917~~135.4439 15,~~644~~639.0192 1,~~782~~801.0465 R SAC025AUR RES 6.~~43349~~43218% 0.00 0.0035 0.00 LR SAC025ALR RES 0.00000% 0.00 0.00 0.00 Totals ~~893~~843,~~511~~782,~~066~~875.07 4,~~714~~456,~~129~~072.5794 4948,~~728~~829,~~191~~203.0083

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~143~~138,~~539~~223,~~270~~587.2288 6,~~010~~085,~~470~~074.3723 0.00 1-A2 0.00 2120,~~748~~942,~~374~~967.2886 ~~890~~902,~~327~~367.3392 0.00 1-A3 0.00 ~~168~~162,~~957~~700,~~030~~053.2028 67,~~913~~007,~~785~~427.5674 0.00 1-A4 0.00 5,~~383~~183,~~157~~803.6040 ~~225~~228,~~410~~208.8673 0.00 1-A5 0.00 0.00 ~~181~~174,~~361~~797.6209 0.00 2-A1 0.00 ~~144~~134,~~575~~766,~~591~~124.0834 610,~~967~~569,~~685~~693.4639 0.00 2-A2 0.00 3,~~614~~369,~~997~~719.3848 ~~174~~264,~~221~~286.4275 0.00 2-A3 0.00 0.00 43,~~261~~803.8714 0.00 3-A 0.00 3937,~~068~~949,~~132~~357.6997 31,~~762~~334,~~757~~568.8712 0.00 4-A 0.00 ~~150~~140,~~105~~600,~~728~~603.0843 1110,~~273~~281,~~246~~811.7308 0.00 5-A 0.00 8070,~~624~~054,~~757~~824.1108 1410,~~756~~972,~~749~~182.0083 0.00 6-A 0.00 4136,~~942~~966,~~630~~303.6526 35,~~022~~200,~~054~~837.1726 0.00 B1 0.00 20,~~141~~129,~~273~~031.9679 118,~~410~~515.6426 0.00 B2 0.00 9,~~825~~819,~~011~~039.6990 57,~~761~~812.2832 0.00 B3 0.00 5,~~402~~399,~~759~~476.9810 31,~~762~~790.8591 0.00 B4 0.00 3,~~435~~433,~~764~~676.7443 20,~~198~~216.8872 0.00 B5 0.00 2,~~454~~452,~~260~~768.0228 14,~~428~~441.6136 0.00 B6 0.00 2,~~964~~962,~~135~~333.3975 17,~~426~~441.0557 0.00 R 0.00 0.00 0.0035 0.00 LR 0.00 0.00 0.00 0.00 Totals 0.00 ~~843~~794,~~782~~953,~~875~~671.0723 5453,~~442~~285,~~320~~276.5777 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 ~~148~~143,~~752~~539,~~243~~270.5522 ~~106~~103,~~950~~669.0471 5,~~106~~212,~~023~~012.2963 0.00 0.00 1-A2 25,000,000.00 2221,~~538~~748,~~218~~374.7228 1615,~~204~~707.5553 ~~773~~789,~~639~~698.8988 0.00 0.00 1-A3 194,218,000.00 ~~175~~168,~~093~~957,~~110~~030.5320 ~~125~~122,~~888~~027.6242 6,~~010~~134,~~191~~949.7051 0.00 0.00 1-A4 6,188,000.00 5,~~578~~383,~~659~~157.9060 43,~~010~~887.9593 ~~191~~195,~~491~~466.3527 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 160,613,000.00 ~~150~~144,~~750~~575,~~579~~591.7408 9592,~~064~~181.5495 69,~~079~~717,~~924~~284.1279 0.00 0.00 2-A2 4,016,000.00 3,~~769~~614,~~398~~997.0538 2,~~377~~304.0194 ~~152~~242,~~023~~972.6596 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 3-A 52,632,000.00 4239,~~596~~068,~~063~~132.4069 3132,~~026~~027.6534 31,~~496~~086,~~904~~747.0638 0.00 0.00 4-A 170,009,000.00 ~~160~~150,~~547~~105,~~642~~728.2008 3432,~~455~~930.2623 109,~~407~~472,~~458~~194.8642 0.00 0.00 5-A 115,871,000.00 9480,~~909~~624,~~903~~757.6611 8470,~~170~~280.4484 1410,~~200~~499,~~976~~652.1118 0.00 0.00 6-A 48,234,000.00 4441,~~725~~942,~~451~~630.8865 3,~~772~~793.4168 24,~~779~~972,~~048~~533.8270 0.00 0.00 B1 20,213,000.00 20,~~153~~141,~~383~~273.7196 12,~~109~~242.7517 0.00 0.00 0.00 B2 9,860,000.00 9,~~830~~825,~~918~~011.8869 5,~~907~~971.1979 0.00 0.00 0.00 B3 5,422,000.00 5,~~406~~402,~~008~~759.3398 3,~~248~~283.3688 0.00 0.00 0.00 B4 3,448,000.00 3,~~437~~435,~~830~~764.4674 2,~~065~~088.7231 0.00 0.00 0.00 B5 2,463,000.00 2,~~455~~454,~~735~~260.6202 1,~~475~~491.6074 0.00 0.00 0.00 B6 2,974,691.00 2,~~965~~964,~~917~~135.4439 1,~~782~~801.0465 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 ~~893~~843,~~511~~782,~~066~~875.07 ~~530~~505,~~509~~691.1311 4948,~~197~~323,~~681~~512.8572 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 5,~~212~~315,~~973~~682.3334 ~~143~~138,~~539~~223,~~270~~587.2288 0.~~86993497~~83771871 5,~~212~~315,~~973~~682.3334 1-A2 ~~789~~805,~~844~~406.4442 2120,~~748~~942,~~374~~967.2886 0.~~86993497~~83771871 ~~789~~805,~~844~~406.4442 1-A3 6,~~136~~256,~~080~~976.3393 ~~168~~162,~~957~~700,~~030~~053.2028 0.~~86993497~~83771871 6,~~136~~256,~~080~~976.3393 1-A4 ~~195~~199,~~502~~354.3020 5,~~383~~183,~~157~~803.6040 0.~~86993497~~83771871 ~~195~~199,~~502~~354.3020 1-A5 0.00 0.00 0.00000000 0.00 2-A1 69,~~174~~809,~~988~~466.6674 ~~144~~134,~~575~~766,~~591~~124.0834 0.~~90014875~~83907358 69,~~174~~809,~~988~~466.6674 2-A2 ~~154~~245,~~400~~277.6789 3,~~614~~369,~~997~~719.3848 0.~~90014875~~83907358 ~~154~~245,~~400~~277.6789 2-A3 0.00 0.00 0.00000000 0.00 3-A 31,~~527~~118,~~930~~774.7172 3937,~~068~~949,~~132~~357.6997 0.~~74228858~~72103203 31,~~527~~118,~~930~~774.7172 4-A 109,~~441~~505,~~914~~124.1265 ~~150~~140,~~105~~600,~~728~~603.0843 0.~~88292813~~82701859 109,~~441~~505,~~914~~124.1265 5-A 1410,~~285~~569,~~146~~933.5502 8070,~~624~~054,~~757~~824.1108 0.~~69581480~~60459325 1410,~~285~~569,~~146~~933.5502 6-A 24,~~782~~976,~~821~~327.2338 4136,~~942~~966,~~630~~303.6526 0.~~86956567~~76639514 24,~~782~~976,~~821~~327.2338 B1 12,~~109~~242.7517 20,~~141~~129,~~273~~031.9679 0.~~99645149~~99584583 12,~~109~~242.7517 B2 5,~~907~~971.1979 9,~~825~~819,~~011~~039.6990 0.~~99645149~~99584583 5,~~907~~971.1979 B3 3,~~248~~283.3688 5,~~402~~399,~~759~~476.9810 0.~~99645149~~99584583 3,~~248~~283.3688 B4 2,~~065~~088.7231 3,~~435~~433,~~764~~676.7443 0.~~99645149~~99584583 2,~~065~~088.7231 B5 1,~~475~~491.6074 2,~~454~~452,~~260~~768.0228 0.~~99645149~~99584583 1,~~475~~491.6074 B6 1,~~782~~801.0465 2,~~964~~962,~~135~~333.3975 0.~~99645153~~99584587 1,~~782~~801.0465 R 0.00 0.00 0.00000000 0.00 LR 0.00 0.00 0.00000000 0.00 Totals 4948,~~728~~829,~~191~~203.0083 ~~843~~794,~~782~~953,~~875~~671.0723 0.~~85562317~~80610877 4948,~~728~~829,~~191~~203.0083

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 ~~901~~869.~~52874879~~93497103 0.~~64818206~~62830127 3031.~~94559570~~58795533 0.00000000 1-A2 25,000,000.00 ~~901~~869.~~52874880~~93497120 0.~~64818200~~62830120 3031.~~94559560~~58795520 0.00000000 1-A3 194,218,000.00 ~~901~~869.~~52874878~~93497101 0.~~64818204~~62830129 3031.~~94559567~~58795534 0.00000000 1-A4 6,188,000.00 ~~901~~869.~~52874919~~93497091 0.~~64818197~~62830155 3031.~~94559632~~58795572 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 160,613,000.00 ~~938~~900.~~59513078~~14874935 0.~~59188571~~57393829 3760.~~85449571~~50123458 0.00000000 2-A2 4,016,000.00 ~~938~~900.~~59513197~~14875000 0.~~59188496~~57393924 3760.~~85449452~~50123506 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A 52,632,000.00 ~~809~~742.~~31873005~~28858280 0.~~58950163~~60851459 6620.~~44064561~~64803504 0.00000000 4-A 170,009,000.00 ~~944~~882.~~34790041~~92812780 0.~~20266727~~19369698 6155.~~21710533~~71584104 0.00000000 5-A 115,871,000.00 ~~819~~695.~~09972003~~81480362 0.~~72641507~~60654383 ~~122~~90.~~55850135~~61501307 0.00000000 6-A 48,234,000.00 ~~927~~869.~~25985570~~56567255 0.~~07821060~~07865157 57103.~~61597255~~09187917 0.00000000 B1 20,213,000.00 ~~997~~996.~~05059665~~45148964 0.~~59910701~~60565824 0.00000000 0.00000000 B2 9,860,000.00 ~~997~~996.~~05059635~~45148986 0.~~59910649~~60565822 0.00000000 0.00000000 B3 5,422,000.00 ~~997~~996.~~05059572~~45149023 0.~~59910734~~60565843 0.00000000 0.00000000 B4 3,448,000.00 ~~997~~996.~~05059745~~45149072 0.~~59910673~~60565835 0.00000000 0.00000000 B5 2,463,000.00 ~~997~~996.~~05059683~~45149005 0.~~59910678~~60565976 0.00000000 0.00000000 B6 2,974,691.00 ~~997~~996.~~05059786~~45152723 0.~~59906726~~60565955 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 3132.~~59377776~~21625661 ~~869~~837.~~93497103~~71871442 0.~~86993497~~83771871 3132.~~59377776~~21625661 1-A2 0.00000000 3132.~~59377760~~21625680 ~~869~~837.~~93497120~~71871440 0.~~86993497~~83771871 3132.~~59377760~~21625680 1-A3 0.00000000 3132.~~59377777~~21625663 ~~869~~837.~~93497101~~71871443 0.~~86993497~~83771871 3132.~~59377777~~21625663 1-A4 0.00000000 3132.~~59377828~~21625727 ~~869~~837.~~93497091~~71871364 0.~~86993497~~83771871 3132.~~59377828~~21625727 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 3861.~~44638143~~07517287 ~~900~~839.~~14874935~~07357649 0.~~90014875~~83907358 3861.~~44638143~~07517287 2-A2 0.00000000 3861.~~44638197~~07517181 ~~900~~839.~~14875000~~07357570 0.~~90014875~~83907358 3861.~~44638197~~07517181 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A 0.00000000 6721.~~03014725~~25654963 ~~742~~721.~~28858280~~03203317 0.~~74228858~~72103203 6721.~~03014725~~25654963 4-A 0.00000000 6155.~~41977260~~90953802 ~~882~~827.~~92812780~~01858978 0.~~88292813~~82701859 6155.~~41977260~~90953802 5-A 0.00000000 ~~123~~91.~~28491642~~22155690 ~~695~~604.~~81480362~~59324663 0.~~69581480~~60459325 ~~123~~91.~~28491642~~22155690 6-A 0.00000000 57103.~~69418315~~17053075 ~~869~~766.~~56567255~~39514160 0.~~86956567~~76639514 57103.~~69418315~~17053075 B1 0.00000000 0.~~59910701~~60565824 ~~996~~995.~~45148964~~84583140 0.~~99645149~~99584583 0.~~59910701~~60565824 B2 0.00000000 0.~~59910649~~60565822 ~~996~~995.~~45148986~~84583164 0.~~99645149~~99584583 0.~~59910649~~60565822 B3 0.00000000 0.~~59910734~~60565843 ~~996~~995.~~45149023~~84583180 0.~~99645149~~99584583 0.~~59910734~~60565843 B4 0.00000000 0.~~59910673~~60565835 ~~996~~995.~~45149072~~84583237 0.~~99645149~~99584583 0.~~59910673~~60565835 B5 0.00000000 0.~~59910678~~60565976 ~~996~~995.~~45149005~~84583029 0.~~99645149~~99584583 0.~~59910678~~60565976 B6 0.00000000 0.~~59906726~~60565955 ~~996~~995.~~45152723~~84587105 0.~~99645153~~99584587 0.~~59906726~~60565955 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.~~43349~~43218% ~~148~~143,~~752~~539,~~243~~270.5522 ~~797~~769,~~497~~391.0489 0.00 0.00 1-A2 25,000,000.00 5.35000% 2221,~~538~~748,~~218~~374.7228 ~~100~~96,~~482~~961.8950 0.00 0.00 1-A3 194,218,000.00 5.33000% ~~175~~168,~~093~~957,~~110~~030.5320 ~~777~~750,~~705~~450.2381 0.00 0.00 1-A4 6,188,000.00 6.~~43349~~43218% 5,~~578~~383,~~659~~157.9060 2928,~~908~~854.5653 0.00 0.00 1-A5 0.00 5.00000% 4341,~~526~~951,~~787~~301.6728 ~~181~~174,~~361~~797.6209 0.00 0.00 2-A1 160,613,000.00 6.31000% ~~150~~144,~~750~~575,~~579~~591.7408 ~~792~~760,~~696~~226.8065 0.00 0.00 2-A2 4,016,000.00 6.31000% 3,~~769~~614,~~398~~997.0538 19,~~820~~008.7586 0.00 0.00 2-A3 0.00 5.00000% 1912,~~022,849~~752.2643 43,~~261~~803.8714 0.00 0.00 3-A 52,632,000.00 6.~~61546~~62822% 4239,~~596~~068,~~063~~132.4069 ~~234~~215,~~827~~793.1640 0.00 0.00 4-A 170,009,000.00 6.~~21373~~20912% ~~160~~150,~~547~~105,~~642~~728.2008 ~~831~~776,~~332~~686.6143 0.00 0.00 5-A 115,871,000.00 5.~~96274~~98699% 9480,~~909~~624,~~903~~757.6611 ~~471~~402,~~602~~249.4581 0.00 0.00 6-A 48,234,000.00 6.~~41871~~42334% 4441,~~725~~942,~~451~~630.8865 ~~239~~224,~~232~~509.9488 0.00 0.00 B1 20,213,000.00 6.~~32951~~33166% 20,~~153~~141,~~383~~273.7196 106,~~300~~273.8909 0.00 0.00 B2 9,860,000.00 6.~~32951~~33166% 9,~~830~~825,~~918~~011.8869 51,~~854~~840.0953 0.00 0.00 B3 5,422,000.00 6.~~32951~~33166% 5,~~406~~402,~~008~~759.3398 28,~~514~~507.4903 0.00 0.00 B4 3,448,000.00 6.~~32951~~33166% 3,~~437~~435,~~830~~764.4674 18,~~133~~128.1641 0.00 0.00 B5 2,463,000.00 6.~~32951~~33166% 2,~~455~~454,~~735~~260.6202 12,~~953~~949.0162 0.00 0.00 B6 2,974,691.00 6.~~32951~~33166% 2,~~965~~964,~~917~~135.4439 15,~~644~~639.0192 0.00 0.00 R 100.00 6.~~43349~~43218% 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 4,~~714~~456,~~129~~072.5759 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 Class 1-A1 0.00 0.00 ~~797~~769,~~497~~391.0489 0.00 ~~143~~138,~~539~~223,~~270~~587.2288 1-A2 0.00 0.00 ~~100~~96,~~482~~961.8950 0.00 2120,~~748~~942,~~374~~967.2886 1-A3 0.00 0.00 ~~777~~750,~~705~~450.2381 0.00 ~~168~~162,~~957~~700,~~030~~053.2028 1-A4 0.00 0.00 2928,~~908~~854.5653 0.00 5,~~383~~183,~~157~~803.6040 1-A5 0.00 0.00 ~~181~~174,~~361~~797.6209 0.00 4140,~~951~~299,~~301~~896.2821 2-A1 0.00 0.00 ~~792~~760,~~696~~226.8065 0.00 ~~144~~134,~~575~~766,~~591~~124.0834 2-A2 0.00 0.00 19,~~820~~008.7586 0.00 3,~~614~~369,~~997~~719.3848 2-A3 0.00 0.00 43,~~261~~803.8714 0.00 ~~912~~534,~~752~~431.4391 3-A 0.00 0.00 ~~234~~215,~~827~~793.1640 0.00 3937,~~068~~949,~~132~~357.6997 4-A 0.00 0.00 ~~831~~776,~~332~~686.6143 0.00 ~~150~~140,~~105~~600,~~728~~603.0843 5-A 0.00 0.00 ~~471~~402,~~602~~249.4581 0.00 8070,~~624~~054,~~757~~824.1108 6-A 0.00 0.00 ~~239~~224,~~232~~509.9488 0.00 4136,~~942~~966,~~630~~303.6526 B1 0.00 0.00 106,~~300~~273.8909 0.00 20,~~141~~129,~~273~~031.9679 B2 0.00 0.00 51,~~854~~840.0953 0.00 9,~~825~~819,~~011~~039.6990 B3 0.00 0.00 28,~~514~~507.4903 0.00 5,~~402~~399,~~759~~476.9810 B4 0.00 0.00 18,~~133~~128.1641 0.00 3,~~435~~433,~~764~~676.7443 B5 0.00 0.00 12,~~953~~949.0162 0.00 2,~~454~~452,~~260~~768.0228 B6 0.00 0.00 15,~~644~~639.0192 0.00 2,~~964~~962,~~135~~333.3975 R 0.00 0.00 0.0035 0.00 0.00 LR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~714~~456,~~129~~072.5794 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.~~43349~~43218% ~~901~~869.~~52874879~~93497103 4.~~83331539~~66298115 0.00000000 0.00000000 1-A2 25,000,000.00 5.35000% ~~901~~869.~~52874880~~93497120 43.~~01931560~~87846000 0.00000000 0.00000000 1-A3 194,218,000.00 5.33000% ~~901~~869.~~52874878~~93497101 43.~~00429018~~86396117 0.00000000 0.00000000 1-A4 6,188,000.00 6.~~43349~~43218% ~~901~~869.~~52874919~~93497091 4.~~83331610~~66298158 0.00000000 0.00000000 1-A5 0.00 5.00000% ~~888~~856.~~45723294~~29882306 3.~~70190523~~56791179 0.00000000 0.00000000 2-A1 160,613,000.00 6.31000% ~~938~~900.~~59513078~~14874935 4.~~93544607~~73328218 0.00000000 0.00000000 2-A2 4,016,000.00 6.31000% ~~938~~900.~~59513197~~14875000 4.~~93544572~~73328187 0.00000000 0.00000000 2-A3 0.00 5.00000% ~~752~~671.~~06406018~~11384374 32.~~13359884~~79631127 0.00000000 0.00000000 3-A 52,632,000.00 6.~~61546~~62822% ~~809~~742.~~31873005~~28858280 4.~~46168035~~10004180 0.00000000 0.00000000 4-A 170,009,000.00 6.~~21373~~20912% ~~944~~882.~~34790041~~92812780 4.~~88993294~~56850184 0.00000000 0.00000000 5-A 115,871,000.00 5.~~96274~~98699% ~~819~~695.~~09972003~~81480362 43.~~07006455~~47153136 0.00000000 0.00000000 6-A 48,234,000.00 6.~~41871~~42334% ~~927~~869.~~25985570~~56567255 4.~~95984036~~65459800 0.00000000 0.00000000 B1 20,213,000.00 6.~~32951~~33166% ~~997~~996.~~05059665~~45148964 5.~~25903577~~25766042 0.00000000 0.00000000 B2 9,860,000.00 6.~~32951~~33166% ~~997~~996.~~05059635~~45148986 5.~~25903550~~25766024 0.00000000 0.00000000 B3 5,422,000.00 6.~~32951~~33166% ~~997~~996.~~05059572~~45149023 5.~~25903541~~25765954 0.00000000 0.00000000 B4 3,448,000.00 6.~~32951~~33166% ~~997~~996.~~05059745~~45149072 5.~~25903712~~25765951 0.00000000 0.00000000 B5 2,463,000.00 6.~~32951~~33166% ~~997~~996.~~05059683~~45149005 5.~~25903776~~25766139 0.00000000 0.00000000 B6 2,974,691.00 6.~~32951~~33166% ~~997~~996.~~05059786~~45152723 5.~~25903699~~25766206 0.00000000 0.00000000 R 100.00 6.~~43349~~43218% 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 4.~~83331539~~66298115 0.00000000 ~~869~~837.~~93497103~~71871442 1-A2 0.00000000 0.00000000 43.~~01931560~~87846000 0.00000000 ~~869~~837.~~93497120~~71871440 1-A3 0.00000000 0.00000000 43.~~00429018~~86396117 0.00000000 ~~869~~837.~~93497101~~71871443 1-A4 0.00000000 0.00000000 4.~~83331610~~66298158 0.00000000 ~~869~~837.~~93497091~~71871364 1-A5 0.00000000 0.00000000 3.~~70190523~~56791179 0.00000000 ~~856~~822.~~29882306~~59078124 2-A1 0.00000000 0.00000000 4.~~93544607~~73328218 0.00000000 ~~900~~839.~~14874935~~07357649 2-A2 0.00000000 0.00000000 4.~~93544572~~73328187 0.00000000 ~~900~~839.~~14875000~~07357570 2-A3 0.00000000 0.00000000 32.~~13359884~~79631127 0.00000000 ~~671~~392.~~11384374~~94845081 3-A 0.00000000 0.00000000 4.~~46168035~~10004180 0.00000000 ~~742~~721.~~28858280~~03203317 4-A 0.00000000 0.00000000 4.~~88993294~~56850184 0.00000000 ~~882~~827.~~92812780~~01858978 5-A 0.00000000 0.00000000 43.~~07006455~~47153136 0.00000000 ~~695~~604.~~81480362~~59324663 6-A 0.00000000 0.00000000 4.~~95984036~~65459800 0.00000000 ~~869~~766.~~56567255~~39514160 B1 0.00000000 0.00000000 5.~~25903577~~25766042 0.00000000 ~~996~~995.~~45148964~~84583140 B2 0.00000000 0.00000000 5.~~25903550~~25766024 0.00000000 ~~996~~995.~~45148986~~84583164 B3 0.00000000 0.00000000 5.~~25903541~~25765954 0.00000000 ~~996~~995.~~45149023~~84583180 B4 0.00000000 0.00000000 5.~~25903712~~25765951 0.00000000 ~~996~~995.~~45149072~~84583237 B5 0.00000000 0.00000000 5.~~25903776~~25766139 0.00000000 ~~996~~995.~~45149005~~84583029 B6 0.00000000 0.00000000 5.~~25903699~~25766206 0.00000000 ~~996~~995.~~45152723~~84587105 R 0.00000000 0.00000000 03.~~00000000~~50000000 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 5453,~~637~~467,~~789~~201.5606 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7675,~~434~~811.7096 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 5453,~~714~~543,~~224~~013.2602 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~271~~257,~~903~~736.6925 Payment of Interest and Principal 5453,~~442~~285,~~320~~276.5777 Total Withdrawals (Pool Distribution Amount) 5453,~~714~~543,~~224~~013.2602 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~268~~254,~~552~~571.6466 Wells Fargo Bank Minnesota, N.A. 3,~~351~~164.0559 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~271~~257,~~903~~736.6925

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 2129 0 0 0 2129 910,~~539~~798,~~725~~004.7519 0.00 0.00 0.00 910,~~539~~798,~~725~~004.7519 60 Days 32 0 0 0 32 1895,~~312,856~~707.0549 0.00 0.00 0.00 1895,~~312,856~~707.0549 90 Days 20 0 0 0 20 ~~682,556~~0.2500 0.00 0.00 0.00 ~~682,556~~0.2500 120 Days 12 0 10 0 2 ~~999~~682,~~999~~556.0025 0.00 ~~562,989~~0.4700 0.00 1682,~~562,988~~556.4725 150 Days 0 0 01 0 01 0.00 0.00 0562,989.0047 0.00 0562,989.0047 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2733 0 1 0 2834 12,~~535~~376,~~137~~267.0593 0.00 562,989.47 0.00 1312,~~098~~939,~~126~~257.5240 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.~~046338~~522310% 0.000000% 0.000000% 0.000000% 1.~~046338~~522310% 1.~~130053~~357647% 0.000000% 0.000000% 0.000000% 1.~~130053~~357647% 60 Days 0.~~149477~~104987% 0.000000% 0.000000% 0.000000% 0.~~149477~~104987% 0.~~155518~~112618% 0.000000% 0.000000% 0.000000% 0.~~155518~~112618% 90 Days 0.~~099651~~000000% 0.000000% 0.000000% 0.000000% 0.~~099651~~000000% 0.~~080854~~000000% 0.000000% 0.000000% 0.000000% 0.~~080854~~000000% 120 Days 0.~~049826~~104987% 0.000000% 0.~~049826~~000000% 0.000000% 0.~~099651~~104987% 0.~~118457~~085819% 0.000000% 0.~~066690~~000000% 0.000000% 0.~~185148~~085819% 150 Days 0.000000% 0.000000% 0.~~000000~~052493% 0.000000% 0.~~000000~~052493% 0.000000% 0.000000% 0.~~000000~~070785% 0.000000% 0.~~000000~~070785% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~345291~~732283% 0.000000% 0.~~049826~~052493% 0.000000% 1.~~395117~~784777% 1.~~484882~~556084% 0.000000% 0.~~066690~~070785% 0.000000% 1.~~551572~~626869%

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 813 0 0 0 813 3,~~874~~661,~~572~~506.3762 0.00 0.00 0.00 3,~~874~~661,~~572~~506.3762 60 Days 31 0 0 0 3 1 238,~~312,856~~941.0511 0.00 0.00 0.00 1238,~~312,856~~941.0511 90 Days 10 0 0 0 10 ~~581,024~~0.1600 0.00 0.00 0.00 ~~581,024~~0.1600 120 Days 01 0 0 0 01 0581,024.0016 0.00 0.00 0.00 0581,024.0016 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 1215 0 0 0 1215 54,~~768~~481,~~452~~471.5889 0.00 0.00 0.00 54,~~768~~481,~~452~~471.5889 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~904977~~525822% 0.000000% 0.000000% 0.000000% 01.~~904977~~525822% 1.~~081857~~059594% 0.000000% 0.000000% 0.000000% 1.~~081857~~059594% 60 Days 0.~~339367~~117371% 0.000000% 0.000000% 0.000000% 0.~~339367~~117371% 0.~~366575~~069147% 0.000000% 0.000000% 0.000000% 0.~~366575~~069147% 90 Days 0.~~113122~~000000% 0.000000% 0.000000% 0.000000% 0.~~113122~~000000% 0.~~162233~~000000% 0.000000% 0.000000% 0.000000% 0.~~162233~~000000% 120 Days 0.~~000000~~117371% 0.000000% 0.000000% 0.000000% 0.~~000000~~117371% 0.~~000000~~168141% 0.000000% 0.000000% 0.000000% 0.~~000000~~168141% 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.~~357466~~760563% 0.000000% 0.000000% 0.000000% 1.~~357466~~760563% 1.~~610666~~296882% 0.000000% 0.000000% 0.000000% 1.~~610666~~296882% 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 14 0 0 0 14 ~~950~~2,~~000~~567,142.0049 0.00 0.00 0.00 ~~950~~2,~~000~~567,142.0049 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 10 0 0 0 10 ~~999,999~~0.00 0.00 0.00 0.00 ~~999,999~~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 24 0 0 0 24 12,~~949~~567,~~999~~142.0049 0.00 0.00 0.00 12,~~949~~567,~~999~~142.0049 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~284091~~179941% 0.000000% 0.000000% 0.000000% 01.~~284091~~179941% 01.~~608993~~759070% 0.000000% 0.000000% 0.000000% 01.~~608993~~759070% 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.~~284091~~000000% 0.000000% 0.000000% 0.000000% 0.~~284091~~000000% 0.~~641044~~000000% 0.000000% 0.000000% 0.000000% 0.~~641044~~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.~~568182~~179941% 0.000000% 0.000000% 0.000000% 01.~~568182~~179941% 1.~~250037~~759070% 0.000000% 0.000000% 0.000000% 1.~~250037~~759070% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 656,766.38 0.00 0.00 0.00 656,766.38 6090 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90120 Days 1 0 0 0 1 101,532.09 0.00 0.00 0.00 101,532.09 ~~120~~150 Days 0 0 1 0 1 0.00 0.00 562,989.47 0.00 562,989.47 ~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 1 0 3 758,298.47 0.00 562,989.47 0.00 1,321,287.94 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~063830~~000000% 0.000000% 0.000000% 0.000000% 10.~~063830~~000000% 10.~~579891~~000000% 0.000000% 0.000000% 0.000000% 10.~~579891~~000000% 60 Days 01.~~000000~~098901% 0.000000% 0.000000% 0.000000% 01.~~000000~~098901% 01.~~000000~~623941% 0.000000% 0.000000% 0.000000% 01.~~000000~~623941% 90 Days 10.~~063830~~000000% 0.000000% 0.000000% 0.000000% 10.~~063830~~000000% 0.~~244242~~000000% 0.000000% 0.000000% 0.000000% 0.~~244242~~000000% 120 Days 01.~~000000~~098901% 0.000000% 10.~~063830~~000000% 0.000000% 1.~~063830~~098901% 0.~~000000~~251051% 0.000000% 10.~~354305~~000000% 0.000000% 10.~~354305~~251051% 150 Days 0.000000% 0.000000% 01.~~000000~~098901% 0.000000% 01.~~000000~~098901% 0.000000% 0.000000% 01.~~000000~~392066% 0.000000% 01.~~000000~~392066% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~127660~~197802% 0.000000% 1.~~063830~~098901% 0.000000% 3.~~191489~~296703% 1.~~824133~~874993% 0.000000% 1.~~354305~~392066% 0.000000% 3.~~178438~~267058% 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 10 0 0 0 10 3,~~813~~699,~~226~~134.5277 0.00 0.00 0.00 3,~~813~~699,~~226~~134.5277 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 3,~~813~~699,~~226~~134.5277 0.00 0.00 0.00 3,~~813~~699,~~226~~134.5277 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~659574~~801120% 0.000000% 0.000000% 0.000000% 2.~~659574~~801120% 2.~~411315~~488845% 0.000000% 0.000000% 0.000000% 2.~~411315~~488845% 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 2.~~659574~~801120% 0.000000% 0.000000% 0.000000% 2.~~659574~~801120% 2.~~411315~~488845% 0.000000% 0.000000% 0.000000% 2.~~411315~~488845% 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 12 0 0 0 12 ~~245~~870,~~160~~220.4831 0.00 0.00 0.00 ~~245~~870,~~160~~220.4831 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 12 0 0 0 12 ~~245~~870,~~160~~220.4831 0.00 0.00 0.00 ~~245~~870,~~160~~220.4831 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~510204~~169591% 0.000000% 0.000000% 0.000000% 01.~~510204~~169591% 01.~~284671~~152018% 0.000000% 0.000000% 0.000000% 01.~~284671~~152018% 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.~~510204~~169591% 0.000000% 0.000000% 0.000000% 01.~~510204~~169591% 01.~~284671~~152018% 0.000000% 0.000000% 0.000000% 01.~~284671~~152018% 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 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7675,~~434~~811.7096

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 285,000.00 0.02889992% 285,000.00 0.~~03377646~~03585115% Fraud 19,723,236.00 2.00000002% 19,723,236.00 2.~~33747764~~48105477% Special Hazard 9,861,618.00 1.00000001% 8,~~933~~928,~~966~~639.0680 1.~~05879917~~12316480% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~696323~~703822% Weighted Average Net Coupon 6.~~335652~~341778% Weighted Average Pass-Through Rate 6.~~331152~~337278% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 2,~~123~~007 Number Of Loans Paid In Full ~~116~~102 Ending Scheduled Collateral Loan Count 21,~~007~~905 Beginning Scheduled Collateral Balance ~~893~~843,~~511~~782,~~066~~875.2917 Ending Scheduled Collateral Balance ~~843~~794,~~782~~953,~~875~~671.1736 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 ~~844~~795,~~184~~347,~~173~~102.2556 Monthly P &I Constant 5,~~516~~219,~~541~~499.5833 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~530~~505,~~509~~691.2709 Unscheduled Principal 4948,~~197~~323,~~681~~512.8572

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.~~812992~~811679 6.~~722598~~720296 67.~~994960~~007719 Weighted Average Net Rate 6.~~437992~~436679 6.~~347597~~345296 6.~~619959~~632718 Weighted Average Maturity 351 352 ~~353~~350 ~~351~~ Beginning Loan Count ~~915~~884 ~~366~~352 ~~102~~94 Loans Paid In Full 3132 1413 83 Ending Loan Count ~~884~~852 ~~352~~339 9491 Beginning Scheduled Balance ~~370~~357,~~294~~946,~~067~~487.9127 ~~162~~155,~~254~~919,~~092~~825.0149 4541,~~067~~538,~~902~~171.9476 Ending scheduled Balance ~~357~~345,~~946~~355,~~487~~836.2794 ~~155~~145,~~919~~860,~~825~~152.4966 4140,~~538~~417,~~171~~372.7615 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 2,~~368~~290,~~576~~370.6323 1972,~~011,292~~604.9156 ~~295~~276,~~533~~625.9342 Scheduled Principal ~~266~~258,~~234~~523.4104 ~~102~~99,~~318~~415.7508 3234,~~827~~052.1223 Unscheduled Principal 12,~~081~~332,~~346~~127.2329 69,~~231~~960,~~947~~257.7775 31,~~496~~086,~~904~~747.0638 Scheduled Interest 2,~~102~~031,~~342~~847.2219 ~~908~~873,~~974~~189.1648 ~~262~~242,~~706~~573.8119 Servicing Fees ~~115~~111,~~717~~858.0542 5048,~~704~~724.4593 1412,~~083~~980.7569 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~388~~342.7239 ~~608~~584.5576 ~~169~~155.0275 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,~~985~~918,~~236~~646.4538 ~~857~~823,~~661~~879.1679 ~~248~~229,~~454~~436.0475 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.~~433492~~432179 6.~~343098~~340796 6.~~615460~~628219

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.~~573901~~568826 6.~~252099~~281631 6.~~787534~~791508 Weighted Average Net Rate 6.~~218226~~213614 5.~~967238~~991493 6.~~423204~~427841 Weighted Average Maturity ~~350~~349 ~~351~~ 350 349 Beginning Loan Count ~~400~~376 ~~230~~196 ~~110~~105 Loans Paid In Full 2419 3425 510 Ending Loan Count ~~376~~357 ~~196~~171 ~~105~~95 Beginning Scheduled Balance ~~168~~158,~~550~~106,~~599~~967.4480 ~~100~~86,~~346~~056,~~823~~855.4620 4644,~~997~~214,~~580~~567.5365 Ending scheduled Balance ~~158~~148,~~106~~600,~~967~~087.8084 8675,~~056~~482,~~855~~187.2000 4439,~~214~~238,~~567~~034.6577 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant ~~959~~900,~~535~~166.2345 ~~611~~525,~~807~~497.4216 ~~269~~254,~~795~~235.4651 Scheduled Principal 3634,~~172~~685.7854 8875,~~992~~016.1502 3,~~964~~999.0618 Unscheduled Principal 109,~~407~~472,~~458~~194.8642 1410,~~200~~499,~~976~~652.1118 24,~~779~~972,~~048~~533.8270 Scheduled Interest ~~923~~865,~~362~~480.4591 ~~522~~450,~~815~~481.2714 ~~265~~250,~~831~~236.4033 Servicing Fees 4946,~~957~~801.7315 2320,~~820~~806.8097 1413,~~268~~399.8650 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~632~~593.1904 ~~376~~322.2978 ~~176~~165.2887 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 ~~872~~818,~~772~~086.5372 ~~498~~429,~~618~~351.1839 ~~251~~236,~~386~~670.2696 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.~~213726~~209115 5.~~962738~~986993 6.~~418706~~423342

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~696323~~703822 Weighted Average Net Rate 6.~~335652~~341778 Weighted Average Maturity ~~349~~348.00 Record Date 0809/3130/2002 Principal And Interest Constant 5,~~516~~219,~~541~~499.5833 Beginning Loan Count 2,~~123~~007 Loans Paid In Full ~~116~~102 Ending Loan Count 21,~~007~~905 Beginning Scheduled Balance ~~893~~843,~~511~~782,~~066~~875.2917 Ending Scheduled Balance ~~843~~794,~~782~~953,~~875~~671.1736 Scheduled Principal ~~530~~505,~~509~~691.2709 Unscheduled Principal 4948,~~197~~323,~~681~~512.8572 Scheduled Interest 4,~~986~~713,~~032~~808.3124 Servicing Fee ~~268~~254,~~552~~571.6466 Master Servicing Fee 0.00 Trustee Fee 3,~~351~~164.0559 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 4,~~714~~456,~~128~~071.6299 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.~~331152~~337278

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