8-K 1 sac0208a.txt NOVEMBER 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): November 25, 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 November 25, 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 November 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 2002-8A 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: 12/6/02 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 November 25, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: ~~9/30/02~~ 10/2531/02 Distribution Date: 11/25/02 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.~~09741~~09244% 0.00 0.3435 0.00 1-A 86358RC88 SEN 6.~~09741~~09027% 1312,~~510~~336,~~468~~446.7669 6862,~~649~~610.0225 12,~~174~~360,~~022~~118.0787 2-A 86358RC96 SEN 6.~~34871~~34852% 2219,~~508~~030,~~963~~851.1080 ~~119~~100,~~085~~681.7937 3895,~~478,111~~322.3071 3-A 86358RD20 SEN 5.~~99732~~97569% 5954,~~648~~684,~~380~~879.9262 ~~298~~272,~~108~~316.5636 46,~~963~~268,~~501~~428.3041 4-A1 86358RD38 SEN 5.85000% ~~167~~161,~~983~~683,~~897~~295.1166 ~~818~~788,~~921~~206.5007 6,~~300~~412,~~601~~414.4586 4-A2 86358RD46 SEN 5.85000% 4544,~~917~~194,~~061~~842.7749 ~~223~~215,~~845~~449.6886 1,~~722~~752,~~219~~782.2858 4-A3 86358RD53 SEN 5.85000% 1,~~147~~104,~~926~~871.5406 5,~~596~~386.1425 43,~~055~~819.4856 4-A4 86358RD61 PO 0.00000% 1,~~221~~149,~~829~~822.5027 0.00 7237,~~007~~181.2351 4-A5 86358RD79 IO 5.85000% 0.00 ~~103~~99,~~073~~498.2895 0.00 5-A 86358RD87 SEN 6.~~31892~~32348% 2522,~~654~~987,~~449~~186.0084 ~~135~~121,~~090~~132.2857 2,~~667~~908,~~262~~653.1658 6-A 86358RD95 SEn 6.~~95110~~98077% 3028,~~024~~025,~~152~~165.0316 ~~173~~163,~~917~~030.4591 13,~~998~~345,~~986~~164.8736 7-A1 86358RE29 SEN 3.~~48347~~45595% ~~372~~368,~~500~~817,~~457~~462.0864 1,~~081~~062,~~328~~178.7273 34,~~682~~596,~~994~~074.4413 7-A2 86358RE37 IO 0.90000% 0.00 ~~279~~276,~~375~~613.3410 0.00 B1-I 86358RE45 SUB 6.~~36431~~36380% 10,323,000.00 54,~~748~~744.9655 0.00 B2-I 86358RE52 SUB 6.~~36431~~36380% 4,937,000.00 26,~~183~~181.8372 0.00 B3 86358RE86 SUB 5.~~36190~~34772% 5,452,000.00 24,~~360~~296.9047 0.00 B4-I SAC020841 SUB 6.~~36431~~36380% 1,795,000.00 9,519.9418 0.00 B5-I SAC020851 SUB 6.~~36431~~36380% 1,346,000.00 7,138.6306 0.00 B6-I SAC020861 SUB 6.~~36431~~36380% 1,353,775.47 7,179.8729 0.00 B1-II 86358RE60 SUB 4.~~38347~~35595% 11,673,000.00 42,~~640~~372.2150 0.00 B2-II 86358RE78 SUB 4.~~38347~~35595% 5,306,000.00 19,~~382~~260.2556 0.00 B4-II SAC020842 SUB 4.~~38347~~35595% 2,122,000.00 7,~~751~~702.4477 0.00 B5-II SAC020852 SUB 4.~~38347~~35595% 1,910,000.00 6,~~977~~933.0222 0.00 B6-II SAC020862 SUB 4.~~38347~~35595% 1,699,938.12 6,~~209~~170.6970 0.00 P SAC02080P SEN 0.00000% 0.00 056,826.0027 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 ~~788~~761,~~035~~932,~~299~~537.4082 3,~~519~~435,~~084~~430.8406 2628,~~102~~619,~~761~~960.5857

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.3435 0.00 1-A 0.00 129,~~336~~976,~~446~~327.6982 12,~~242~~422,~~671~~729.0912 0.00 2-A 0.00 1918,~~030~~135,~~851~~529.8009 3996,~~597,197~~004.0908 0.00 3-A 0.00 5448,~~684~~416,~~879~~451.6221 56,~~261~~540,~~609~~744.8677 0.00 4-A1 0.00 ~~161~~155,~~683~~270,~~295~~880.6680 7,~~119~~200,~~522~~620.9593 0.00 4-A2 0.00 4442,~~194~~442,~~842~~059.4991 1,~~946~~968,~~064~~232.9644 0.00 4-A3 0.00 1,~~104~~061,~~871~~051.0650 4849,~~651~~205.6281 0.00 4-A4 0.00 1,~~149~~112,~~822~~640.2776 7237,~~007~~181.2351 0.00 4-A5 0.00 0.00 ~~103~~99,~~073~~498.2895 0.00 5-A 0.00 2220,~~987~~078,~~186~~533.8426 23,~~802~~029,~~352~~786.4415 0.00 6-A 0.00 2824,~~025~~680,~~165~~000.1680 23,~~172~~508,~~904~~195.3227 0.00 7-A1 0.00 ~~368~~364,~~817~~221,~~462~~388.6451 45,~~764~~658,~~323~~252.1686 0.00 7-A2 0.00 0.00 ~~279~~276,~~375~~613.3410 0.00 B1-I 0.00 10,323,000.00 54,~~748~~744.9655 0.00 B2-I 0.00 4,937,000.00 26,~~183~~181.8372 0.00 B3 0.00 5,452,000.00 24,~~360~~296.9047 0.00 B4-I 0.00 1,795,000.00 9,519.9418 0.00 B5-I 0.00 1,346,000.00 7,138.6306 0.00 B6-I 0.00 1,353,775.47 7,179.8729 0.00 B1-II 0.00 11,673,000.00 42,~~640~~372.2150 0.00 B2-II 0.00 5,306,000.00 19,~~382~~260.2556 0.00 B4-II 0.00 2,122,000.00 7,~~751~~702.4477 0.00 B5-II 0.00 1,910,000.00 6,~~977~~933.0222 0.00 B6-II 0.00 1,699,938.12 6,~~209~~170.6970 0.00 P 0.00 0.00 056,826.0027 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 ~~761~~733,~~932~~312,~~537~~577.8225 2932,~~621~~055,~~846~~390.4263 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 1312,~~510~~336,~~468~~446.7669 0.00 12,~~174~~360,~~022~~118.0787 0.00 0.00 2-A 25,431,000.00 2219,~~508~~030,~~963~~851.1080 0.00 3895,~~478,111~~322.3071 0.00 0.00 3-A 78,424,000.00 5954,~~648~~684,~~380~~879.9262 0.00 46,~~963~~268,~~501~~428.3041 0.00 0.00 4-A1 182,921,000.00 ~~167~~161,~~983~~683,~~897~~295.1166 0.00 6,~~300~~412,~~601~~414.4586 0.00 0.00 4-A2 50,000,000.00 4544,~~917~~194,~~061~~842.7749 0.00 1,~~722~~752,~~219~~782.2858 0.00 0.00 4-A3 1,250,000.00 1,~~147~~104,~~926~~871.5406 0.00 43,~~055~~819.4856 0.00 0.00 4-A4 1,227,390.24 1,~~221~~149,~~829~~822.5027 0.00 7237,~~007~~181.2351 0.00 0.00 4-A5 0.00 0.00 0.00 0.00 0.00 0.00 5-A 29,502,000.00 2522,~~654~~987,~~449~~186.0084 0.00 2,~~667~~908,~~262~~653.1658 0.00 0.00 6-A 36,997,000.00 3028,~~024~~025,~~152~~165.0316 0.00 13,~~998~~345,~~986~~164.8736 0.00 0.00 7-A1 399,029,000.00 ~~372~~368,~~500~~817,~~457~~462.0864 0.00 34,~~682~~596,~~994~~074.4413 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 5,452,000.00 5,452,000.00 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 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 ~~788~~761,~~035~~932,~~299~~537.4082 0.00 2628,~~102~~619,~~761~~960.5857 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 12,~~174~~360,~~022~~118.0787 129,~~336~~976,~~446~~327.6982 0.~~59694410~~48274111 12,~~174~~360,~~022~~118.0787 2-A 3895,~~478,111~~322.3071 1918,~~030~~135,~~851~~529.8009 0.~~74833281~~71312686 3895,~~478,111~~322.3071 3-A 46,~~963~~268,~~501~~428.3041 5448,~~684~~416,~~879~~451.6221 0.~~69729776~~61736779 46,~~963~~268,~~501~~428.3041 4-A1 6,~~300~~412,~~601~~414.4586 ~~161~~155,~~683~~270,~~295~~880.6680 0.~~88389685~~84884120 6,~~300~~412,~~601~~414.4586 4-A2 1,~~722~~752,~~219~~782.2858 4442,~~194~~442,~~842~~059.4991 0.~~88389685~~84884120 1,~~722~~752,~~219~~782.2858 4-A3 43,~~055~~819.4856 1,~~104~~061,~~871~~051.0650 0.~~88389685~~84884120 43,~~055~~819.4856 4-A4 7237,~~007~~181.2351 1,~~149~~112,~~822~~640.2776 0.~~93680252~~90650938 7237,~~007~~181.2351 4-A5 0.00 0.00 0.00000000 0.00 5-A 2,~~667~~908,~~262~~653.1658 2220,~~987~~078,~~186~~533.8426 0.~~77917385~~68058210 2,~~667~~908,~~262~~653.1658 6-A 13,~~998~~345,~~986~~164.8736 2824,~~025~~680,~~165~~000.1680 0.~~75749831~~66708114 13,~~998~~345,~~986~~164.8736 7-A1 34,~~682~~596,~~994~~074.4413 ~~368~~364,~~817~~221,~~462~~388.6451 0.~~92428736~~91276922 34,~~682~~596,~~994~~074.4413 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 0.00 5,452,000.00 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 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 2628,~~102~~619,~~761~~960.5857 ~~761~~733,~~932~~312,~~537~~577.8225 0.~~87241000~~83964025 2628,~~102~~619,~~761~~960.5857

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 ~~653~~596.~~75344818~~94409610 0.00000000 56114.~~80935208~~20298413 0.00000000 2-A 25,431,000.00 ~~885~~748.~~09941017~~33281428 0.00000000 ~~136~~35.~~76659589~~20595769 0.00000000 3-A 78,424,000.00 ~~760~~697.~~58835204~~29776114 0.00000000 6379.~~29059089~~92997565 0.00000000 4-A1 182,921,000.00 ~~918~~883.~~34123534~~89684979 0.00000000 3435.~~44438555~~05565167 0.00000000 4-A2 50,000,000.00 ~~918~~883.~~34123540~~89684980 0.00000000 3435.~~44438560~~05565160 0.00000000 4-A3 1,250,000.00 ~~918~~883.~~34123200~~89684800 0.00000000 3435.~~44438400~~05564800 0.00000000 4-A4 1,227,390.24 ~~995~~936.~~46946047~~80252012 0.00000000 5830.~~66694035~~29314458 0.00000000 4-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A 29,502,000.00 ~~869~~779.~~58338418~~17384720 0.00000000 9098.~~40953698~~59174225 0.00000000 6-A 36,997,000.00 ~~811~~757.~~52936806~~49831500 0.00000000 5490.~~03105306~~41717869 0.00000000 7-A1 399,029,000.00 ~~933~~924.~~51725584~~28736418 0.00000000 911.~~22989166~~51814562 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 5,452,000.00 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 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 56114.~~80935208~~20298413 ~~596~~482.~~94409610~~74111197 0.~~59694410~~48274111 56114.~~80935208~~20298413 2-A 0.00000000 ~~136~~35.~~76659589~~20595769 ~~748~~713.~~33281428~~12685659 0.~~74833281~~71312686 ~~136~~35.~~76659589~~20595769 3-A 0.00000000 6379.~~29059089~~92997565 ~~697~~617.~~29776114~~36778550 0.~~69729776~~61736779 6379.~~29059089~~92997565 4-A1 0.00000000 3435.~~44438555~~05565167 ~~883~~848.~~89684979~~84119811 0.~~88389685~~84884120 3435.~~44438555~~05565167 4-A2 0.00000000 3435.~~44438560~~05565160 ~~883~~848.~~89684980~~84119820 0.~~88389685~~84884120 3435.~~44438560~~05565160 4-A3 0.00000000 3435.~~44438400~~05564800 ~~883~~848.~~89684800~~84120000 0.~~88389685~~84884120 3435.~~44438400~~05564800 4-A4 0.00000000 5830.~~66694035~~29314458 ~~936~~906.~~80252012~~50937553 0.~~93680252~~90650938 5830.~~66694035~~29314458 4-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 9098.~~40953698~~59174225 ~~779~~680.~~17384720~~58210494 0.~~77917385~~68058210 9098.~~40953698~~59174225 6-A 0.00000000 5490.~~03105306~~41717869 ~~757~~667.~~49831500~~08113631 0.~~75749831~~66708114 5490.~~03105306~~41717869 7-A1 0.00000000 911.~~22989166~~51814562 ~~924~~912.~~28736418~~76921855 0.~~92428736~~91276922 911.~~22989166~~51814562 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 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 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.~~09741~~09244% 0.00 0.00 0.00 0.00 1-A 20,666,000.00 6.~~09741~~09027% 1312,~~510~~336,~~468~~446.7669 6862,~~649~~610.0225 0.00 0.00 2-A 25,431,000.00 6.~~34871~~34852% 2219,~~508~~030,~~963~~851.1080 ~~119~~100,~~085~~681.7937 0.00 0.00 3-A 78,424,000.00 5.~~99732~~97569% 5954,~~648~~684,~~380~~879.9262 ~~298~~272,~~108~~316.5636 0.00 0.00 4-A1 182,921,000.00 5.85000% ~~167~~161,~~983~~683,~~897~~295.1166 ~~818~~788,~~921~~206.5007 0.00 0.00 4-A2 50,000,000.00 5.85000% 4544,~~917~~194,~~061~~842.7749 ~~223~~215,~~845~~449.6886 0.00 0.00 4-A3 1,250,000.00 5.85000% 1,~~147~~104,~~926~~871.5406 5,~~596~~386.1425 0.00 0.00 4-A4 1,227,390.24 0.00000% 1,~~221~~149,~~829~~822.5027 0.00 0.00 0.00 4-A5 0.00 5.85000% 2120,~~143~~410,~~236~~041.8249 ~~103~~99,~~073~~498.2895 0.00 0.00 5-A 29,502,000.00 6.~~31892~~32348% 2522,~~654~~987,~~449~~186.0084 ~~135~~121,~~090~~132.2857 0.00 0.00 6-A 36,997,000.00 6.~~95110~~98077% 3028,~~024~~025,~~152~~165.0316 ~~173~~163,~~917~~030.4591 0.00 0.00 7-A1 399,029,000.00 3.~~48347~~45595% ~~372~~368,~~500~~817,~~457~~462.0864 1,~~081~~062,~~328~~178.7273 0.00 0.00 7-A2 0.00 0.90000% ~~372~~368,~~500~~817,~~457~~462.0864 ~~279~~276,~~375~~613.3410 0.00 0.00 B1-I 10,323,000.00 6.~~36431~~36380% 10,323,000.00 54,~~748~~744.9655 0.00 0.00 B2-I 4,937,000.00 6.~~36431~~36380% 4,937,000.00 26,~~183~~181.8372 0.00 0.00 B3 5,452,000.00 5.~~36190~~34772% 5,452,000.00 24,~~360~~296.9047 0.00 0.00 B4-I 1,795,000.00 6.~~36431~~36380% 1,795,000.00 9,519.9418 0.00 0.00 B5-I 1,346,000.00 6.~~36431~~36380% 1,346,000.00 7,138.6306 0.00 0.00 B6-I 1,353,775.47 6.~~36431~~36380% 1,353,775.47 7,179.8729 0.00 0.00 B1-II 11,673,000.00 4.~~38347~~35595% 11,673,000.00 42,~~640~~372.2150 0.00 0.00 B2-II 5,306,000.00 4.~~38347~~35595% 5,306,000.00 19,~~382~~260.2556 0.00 0.00 B4-II 2,122,000.00 4.~~38347~~35595% 2,122,000.00 7,~~751~~702.4477 0.00 0.00 B5-II 1,910,000.00 4.~~38347~~35595% 1,910,000.00 6,~~977~~933.0222 0.00 0.00 B6-II 1,699,938.12 4.~~38347~~35595% 1,699,938.12 6,~~209~~170.6970 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,~~519~~378,~~084~~603.5044 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 0.3435 0.00 0.00 1-A 0.00 0.00 6862,~~649~~610.0225 0.00 129,~~336~~976,~~446~~327.6982 2-A 0.00 0.00 ~~119~~100,~~085~~681.7937 0.00 1918,~~030~~135,~~851~~529.8009 3-A 0.00 0.00 ~~298~~272,~~108~~316.5636 0.00 5448,~~684~~416,~~879~~451.6221 4-A1 0.00 0.00 ~~818~~788,~~921~~206.5007 0.00 ~~161~~155,~~683~~270,~~295~~880.6680 4-A2 0.00 0.00 ~~223~~215,~~845~~449.6886 0.00 4442,~~194~~442,~~842~~059.4991 4-A3 0.00 0.00 5,~~596~~386.1425 0.00 1,~~104~~061,~~871~~051.0650 4-A4 0.00 0.00 0.00 0.00 1,~~149~~112,~~822~~640.2776 4-A5 0.00 0.00 ~~103~~99,~~073~~498.2895 0.00 0.00 5-A 0.00 0.00 ~~135~~121,~~090~~132.2857 0.00 2220,~~987~~078,~~186~~533.8426 6-A 0.00 0.00 ~~173~~163,~~917~~030.4591 0.00 2824,~~025~~680,~~165~~000.1680 7-A1 0.00 0.00 1,~~081~~062,~~328~~178.7273 0.00 ~~368~~364,~~817~~221,~~462~~388.6451 7-A2 0.00 0.00 ~~279~~276,~~375~~613.3410 0.00 ~~368~~364,~~817~~221,~~462~~388.6451 B1-I 0.00 0.00 54,~~748~~744.9655 0.00 10,323,000.00 B2-I 0.00 0.00 26,~~183~~181.8372 0.00 4,937,000.00 B3 0.00 0.00 24,~~360~~296.9047 0.00 5,452,000.00 B4-I 0.00 0.00 9,519.9418 0.00 1,795,000.00 B5-I 0.00 0.00 7,138.6306 0.00 1,346,000.00 B6-I 0.00 0.00 7,179.8729 0.00 1,353,775.47 B1-II 0.00 0.00 42,~~640~~372.2150 0.00 11,673,000.00 B2-II 0.00 0.00 19,~~382~~260.2556 0.00 5,306,000.00 B4-II 0.00 0.00 7,~~751~~702.4477 0.00 2,122,000.00 B5-II 0.00 0.00 6,~~977~~933.0222 0.00 1,910,000.00 B6-II 0.00 0.00 6,~~209~~170.6970 0.00 1,699,938.12 P 0.00 0.00 056,826.0027 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,~~519~~435,~~084~~430.8406 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.~~09741~~09244% 0.00000000 0.00000000 0.00000000 0.00000000 1-A 20,666,000.00 6.~~09741~~09027% ~~653~~596.~~75344818~~94409610 3.~~32183393~~02962596 0.00000000 0.00000000 2-A 25,431,000.00 6.~~34871~~34852% ~~885~~748.~~09941017~~33281428 43.~~68270182~~95900161 0.00000000 0.00000000 3-A 78,424,000.00 5.~~99732~~97569% ~~760~~697.~~58835204~~29776114 3.~~80124146~~47235999 0.00000000 0.00000000 4-A1 182,921,000.00 5.85000% ~~918~~883.~~34123534~~89684979 4.~~47691353~~30899716 0.00000000 0.00000000 4-A2 50,000,000.00 5.85000% ~~918~~883.~~34123540~~89684980 4.~~47691360~~30899720 0.00000000 0.00000000 4-A3 1,250,000.00 5.85000% ~~918~~883.~~34123200~~89684800 4.~~47691200~~30900000 0.00000000 0.00000000 4-A4 1,227,390.24 0.00000% ~~995~~936.~~46946047~~80252012 0.00000000 0.00000000 0.00000000 4-A5 0.00 5.85000% ~~889~~858.~~83563615~~97832993 4.~~33794875~~18751926 0.00000000 0.00000000 5-A 29,502,000.00 6.~~31892~~32348% ~~869~~779.~~58338418~~17384720 4.~~57902108~~10591045 0.00000000 0.00000000 6-A 36,997,000.00 6.~~95110~~98077% ~~811~~757.~~52936806~~49831500 4.~~70085277~~40659810 0.00000000 0.00000000 7-A1 399,029,000.00 3.~~48347~~45595% ~~933~~924.~~51725584~~28736418 2.~~70990008~~66190861 0.00000000 0.00000000 7-A2 0.00 0.90000% ~~933~~924.~~51725584~~28736418 0.~~70013793~~69321553 0.00000000 0.00000000 B1-I 10,323,000.00 6.~~36431~~36380% 1000.00000000 5.~~30359004~~30316284 0.00000000 0.00000000 B2-I 4,937,000.00 6.~~36431~~36380% 1000.00000000 5.~~30359125~~30316386 0.00000000 0.00000000 B3 5,452,000.00 5.~~36190~~34772% 1000.00000000 4.~~46825018~~45643250 0.00000000 0.00000000 B4-I 1,795,000.00 6.~~36431~~36380% 1000.00000000 5.~~30358774~~30316435 0.00000000 0.00000000 B5-I 1,346,000.00 6.~~36431~~36380% 1000.00000000 5.~~30358841~~30316493 0.00000000 0.00000000 B6-I 1,353,775.47 6.~~36431~~36380% 1000.00000000 5.~~30358997~~30316154 0.00000000 0.00000000 B1-II 11,673,000.00 4.~~38347~~35595% 1000.00000000 3.~~65289214~~62995802 0.00000000 0.00000000 B2-II 5,306,000.00 4.~~38347~~35595% 1000.00000000 3.~~65289295~~62995854 0.00000000 0.00000000 B4-II 2,122,000.00 4.~~38347~~35595% 1000.00000000 3.~~65289350~~62995759 0.00000000 0.00000000 B5-II 1,910,000.00 4.~~38347~~35595% 1000.00000000 3.~~65289005~~62995812 0.00000000 0.00000000 B6-II 1,699,938.12 4.~~38347~~35595% 1000.00000000 3.~~65289179~~62995566 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 3.~~40000000~~50000000 0.00000000 0.00000000 1-A 0.00000000 0.00000000 3.~~32183393~~02962596 0.00000000 ~~596~~482.~~94409610~~74111197 2-A 0.00000000 0.00000000 43.~~68270182~~95900161 0.00000000 ~~748~~713.~~33281428~~12685659 3-A 0.00000000 0.00000000 3.~~80124146~~47235999 0.00000000 ~~697~~617.~~29776114~~36778550 4-A1 0.00000000 0.00000000 4.~~47691353~~30899716 0.00000000 ~~883~~848.~~89684979~~84119811 4-A2 0.00000000 0.00000000 4.~~47691360~~30899720 0.00000000 ~~883~~848.~~89684980~~84119820 4-A3 0.00000000 0.00000000 4.~~47691200~~30900000 0.00000000 ~~883~~848.~~89684800~~84120000 4-A4 0.00000000 0.00000000 0.00000000 0.00000000 ~~936~~906.~~80252012~~50937553 4-A5 0.00000000 0.00000000 4.~~33794875~~18751926 0.00000000 0.00000000 5-A 0.00000000 0.00000000 4.~~57902108~~10591045 0.00000000 ~~779~~680.~~17384720~~58210494 6-A 0.00000000 0.00000000 4.~~70085277~~40659810 0.00000000 ~~757~~667.~~49831500~~08113631 7-A1 0.00000000 0.00000000 2.~~70990008~~66190861 0.00000000 ~~924~~912.~~28736418~~76921855 7-A2 0.00000000 0.00000000 0.~~70013793~~69321553 0.00000000 ~~924~~912.~~28736418~~76921855 B1-I 0.00000000 0.00000000 5.~~30359004~~30316284 0.00000000 1000.00000000 B2-I 0.00000000 0.00000000 5.~~30359125~~30316386 0.00000000 1000.00000000 B3 0.00000000 0.00000000 4.~~46825018~~45643250 0.00000000 1000.00000000 B4-I 0.00000000 0.00000000 5.~~30358774~~30316435 0.00000000 1000.00000000 B5-I 0.00000000 0.00000000 5.~~30358841~~30316493 0.00000000 1000.00000000 B6-I 0.00000000 0.00000000 5.~~30358997~~30316154 0.00000000 1000.00000000 B1-II 0.00000000 0.00000000 3.~~65289214~~62995802 0.00000000 1000.00000000 B2-II 0.00000000 0.00000000 3.~~65289295~~62995854 0.00000000 1000.00000000 B4-II 0.00000000 0.00000000 3.~~65289350~~62995759 0.00000000 1000.00000000 B5-II 0.00000000 0.00000000 3.~~65289005~~62995812 0.00000000 1000.00000000 B6-II 0.00000000 0.00000000 3.~~65289179~~62995566 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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2932,~~784~~195,~~988~~453.6628 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7994,~~087~~568.4481 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2932,~~864~~290,~~076~~022.1009 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~242~~234,~~229~~631.6846 Payment of Interest and Principal 2932,~~621~~055,~~846~~390.4263 Total Withdrawals (Pool Distribution Amount) 2932,~~864~~290,~~076~~022.1009 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~239~~232,~~602~~091.7864 Wells Fargo Bank Minnesota ,N.A. 2,~~626~~539.9082 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~242~~234,~~229~~631.6846

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 2429 0 0 0 2429 1114,~~754~~795,~~635~~800.6436 0.00 0.00 0.00 1114,~~754~~795,~~635~~800.6436 60 Days 13 0 0 0 13 ~~839~~1,~~999~~994,470.9418 0.00 0.00 0.00 ~~839~~1,~~999~~994,470.9418 90 Days 20 0 0 0 20 ~~1,432,194~~0.1200 0.00 0.00 0.00 ~~1,432,194~~0.1200 120 Days 01 0 0 0 01 01,115,049.0038 0.00 0.00 0.00 01,115,049.0038 150 Days 20 0 0 0 20 ~~1,613,029~~0.9600 0.00 0.00 0.00 ~~1,613,029~~0.9600 180+ Days 01 0 0 0 01 0966,000.00 0.00 0.00 0.00 0966,000.00 Totals 2934 0 0 0 2934 1518,~~639~~871,~~859~~319.6692 0.00 0.00 0.00 1518,~~639~~871,~~859~~319.6692 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 12.~~649485~~077364% 0.000000% 0.000000% 0.000000% 12.~~649485~~077364% 12.~~541951~~016644% 0.000000% 0.000000% 0.000000% 12.~~541951~~016644% 60 Days 0.~~068729~~214900% 0.000000% 0.000000% 0.000000% 0.~~068729~~214900% 0.~~110190~~271843% 0.000000% 0.000000% 0.000000% 0.~~110190~~271843% 90 Days 0.~~137457~~000000% 0.000000% 0.000000% 0.000000% 0.~~137457~~000000% 0.~~187873~~000000% 0.000000% 0.000000% 0.000000% 0.~~187873~~000000% 120 Days 0.~~000000~~071633% 0.000000% 0.000000% 0.000000% 0.~~000000~~071633% 0.~~000000~~151979% 0.000000% 0.000000% 0.000000% 0.~~000000~~151979% 150 Days 0.~~137457~~000000% 0.000000% 0.000000% 0.000000% 0.~~137457~~000000% 0.~~211594~~000000% 0.000000% 0.000000% 0.000000% 0.~~211594~~000000% 180+ Days 0.~~000000~~071633% 0.000000% 0.000000% 0.000000% 0.~~000000~~071633% 0.~~000000~~131664% 0.000000% 0.000000% 0.000000% 0.~~000000~~131664% Totals 12.~~993127~~435530% 0.000000% 0.000000% 0.000000% 12.~~993127~~435530% 2.~~051608~~572131% 0.000000% 0.000000% 0.000000% 2.~~051608~~572131%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~643,358~~0.2900 0.00 0.00 0.00 ~~643,358~~0.2900 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 ~~643,358~~0.2900 0.00 0.00 0.00 ~~643,358~~0.2900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 30.~~125000~~000000% 0.000000% 0.000000% 0.000000% 30.~~125000~~000000% 40.~~787132~~000000% 0.000000% 0.000000% 0.000000% 40.~~787132~~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 30.~~125000~~000000% 0.000000% 0.000000% 0.000000% 30.~~125000~~000000% 40.~~787132~~000000% 0.000000% 0.000000% 0.000000% 40.~~787132~~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 10 0 0 0 10 ~~218,402~~0.5800 0.00 0.00 0.00 ~~218,402~~0.5800 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 ~~218,402~~0.5800 0.00 0.00 0.00 ~~218,402~~0.5800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~851852~~000000% 0.000000% 0.000000% 0.000000% 10.~~851852~~000000% 10.~~071422~~000000% 0.000000% 0.000000% 0.000000% 10.~~071422~~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.~~851852~~000000% 0.000000% 0.000000% 0.000000% 10.~~851852~~000000% 10.~~071422~~000000% 0.000000% 0.000000% 0.000000% 10.~~071422~~000000% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~317,144~~0.7400 0.00 0.00 0.00 ~~317,144~~0.7400 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 10 0 0 0 10 ~~647,029~~0.9600 0.00 0.00 0.00 ~~647,029~~0.9600 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~964,174~~0.7000 0.00 0.00 0.00 ~~964,174~~0.7000 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.~~666667~~000000% 0.000000% 0.000000% 0.000000% 0.~~666667~~000000% 0.~~538778~~000000% 0.000000% 0.000000% 0.000000% 0.~~538778~~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.~~666667~~000000% 0.000000% 0.000000% 0.000000% 0.~~666667~~000000% 10.~~099199~~000000% 0.000000% 0.000000% 0.000000% 10.~~099199~~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.~~333333~~000000% 0.000000% 0.000000% 0.000000% 10.~~333333~~000000% 10.~~637977~~000000% 0.000000% 0.000000% 0.000000% 10.~~637977~~000000% 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 711 0 0 0 711 23,~~866~~813,~~773~~258.5862 0.00 0.00 0.00 23,~~866~~813,~~773~~258.5862 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~1,115,049~~0.3800 0.00 0.00 0.00 ~~1,115,049~~0.3800 120 Days 01 0 0 0 01 01,115,049.0038 0.00 0.00 0.00 01,115,049.0038 150 Days 10 0 0 0 10 ~~966,000~~0.00 0.00 0.00 0.00 ~~966,000~~0.00 180 Days 01 0 0 0 01 0966,000.00 0.00 0.00 0.00 0966,000.00 Totals 913 0 0 0 913 45,~~947~~894,~~822~~308.9600 0.00 0.00 0.00 45,~~947~~894,~~822~~308.9600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~425662~~330508% 0.000000% 0.000000% 0.000000% 12.~~425662~~330508% 1.~~299352~~795443% 0.000000% 0.000000% 0.000000% 1.~~299352~~795443% 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.~~203666~~000000% 0.000000% 0.000000% 0.000000% 0.~~203666~~000000% 0.~~505391~~000000% 0.000000% 0.000000% 0.000000% 0.~~505391~~000000% 120 Days 0.~~000000~~211864% 0.000000% 0.000000% 0.000000% 0.~~000000~~211864% 0.~~000000~~525012% 0.000000% 0.000000% 0.000000% 0.~~000000~~525012% 150 Days 0.~~203666~~000000% 0.000000% 0.000000% 0.000000% 0.~~203666~~000000% 0.~~437835~~000000% 0.000000% 0.000000% 0.000000% 0.~~437835~~000000% 180 Days 0.~~000000~~211864% 0.000000% 0.000000% 0.000000% 0.~~000000~~211864% 0.~~000000~~454833% 0.000000% 0.000000% 0.000000% 0.~~000000~~454833% Totals 12.~~832994~~754237% 0.000000% 0.000000% 0.000000% 12.~~832994~~754237% 2.~~242579~~775288% 0.000000% 0.000000% 0.000000% 2.~~242579~~775288% 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 ~~326~~935,~~049~~199.7854 0.00 0.00 0.00 ~~326~~935,~~049~~199.7854 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 ~~326~~935,~~049~~199.7854 0.00 0.00 0.00 ~~326~~935,~~049~~199.7854 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~666667~~703704% 0.000000% 0.000000% 0.000000% 13.~~666667~~703704% 14.~~327573~~319413% 0.000000% 0.000000% 0.000000% 14.~~327573~~319413% 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 13.~~666667~~703704% 0.000000% 0.000000% 0.000000% 13.~~666667~~703704% 14.~~327573~~319413% 0.000000% 0.000000% 0.000000% 14.~~327573~~319413% 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 1 542,~~610~~095.2817 0.00 0.00 0.00 542,~~610~~095.2817 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 1 542,~~610~~095.2817 0.00 0.00 0.00 542,~~610~~095.2817 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~176471~~282051% 0.000000% 0.000000% 0.000000% 1.~~176471~~282051% 12.~~809448~~034731% 0.000000% 0.000000% 0.000000% 12.~~809448~~034731% 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 1.~~176471~~282051% 0.000000% 0.000000% 0.000000% 1.~~176471~~282051% 12.~~809448~~034731% 0.000000% 0.000000% 0.000000% 12.~~809448~~034731% 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 1315 0 0 0 1315 79,~~157~~505,~~441~~247.1303 0.00 0.00 0.00 79,~~157~~505,~~441~~247.1303 60 Days 13 0 0 0 13 ~~839~~1,~~999~~994,470.9418 0.00 0.00 0.00 ~~839~~1,~~999~~994,470.9418 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 1418 0 0 0 1418 711,~~997~~499,~~441~~717.0721 0.00 0.00 0.00 711,~~997~~499,~~441~~717.0721 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~229846~~595156% 0.000000% 0.000000% 0.000000% 2.~~229846~~595156% 12.~~814508~~438144% 0.000000% 0.000000% 0.000000% 12.~~814508~~438144% 60 Days 0.~~171527~~519031% 0.000000% 0.000000% 0.000000% 0.~~171527~~519031% 0.~~212951~~511592% 0.000000% 0.000000% 0.000000% 0.~~212951~~511592% 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 23.~~401372~~114187% 0.000000% 0.000000% 0.000000% 23.~~401372~~114187% 2.~~027459~~949735% 0.000000% 0.000000% 0.000000% 2.~~027459~~949735%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7994,~~087~~568.4481

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~727633~~690637% Weighted Average Net Coupon 5.~~362772~~325106% Weighted Average Pass-Through Rate 5.~~358772~~321107% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 1,~~514~~455 Number Of Loans Paid In Full 59 Ending Scheduled Collateral Loan Count 1,~~455~~396 Beginning Scheduled Collateral Balance ~~788~~761,~~035~~932,~~299~~537.4082 Ending Scheduled Collateral Balance ~~761~~733,~~932~~312,~~537~~577.8224 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~762~~733,~~322~~684,~~178~~247.0946 Monthly P &I Constant 4,~~261~~097,~~719~~592.6199 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~500~~484,~~405~~358.7333 Unscheduled Principal 2528,~~602~~135,~~355~~602.8525

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~727633~~690637% Weighted Average Net Rate 5.~~362772~~325106% Weighted Average Pass Through Rate 5.~~358772~~321107% Weighted Average Maturity ~~349~~348 Record Date 0910/3031/2002 Principal and Interest Constant 4,~~261~~097,~~719~~592.6199 Beginning Loan Count 1,~~514~~455 Loans Paid in Full 59 Ending Loan Count 1,~~455~~396 Beginning Scheduled Balance ~~788~~761,~~035~~932,~~299~~537.4082 Ending Scheduled Balance ~~761~~733,~~932~~312,~~537~~577.8224 Ending Actual Balance at 3031-~~Sep~~Oct-2002 ~~762~~733,~~322~~684,~~178~~247.0946 Scheduled Principal ~~500~~484,~~405~~358.7333 Unscheduled Principal 2528,~~602~~135,~~355~~602.8525 Scheduled Interest 3,~~761~~613,~~313~~234.8866 Servicing Fee ~~239~~232,~~602~~091.7864 Master Servicing Fee 2,~~626~~539.9082 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,~~519~~378,~~084~~603.20 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.~~399811~~396234 6.~~727713~~727513 6.~~295599~~276673 Weighted Average Net Rate 6.~~101408~~094271 6.~~352714~~352511 65.~~001318~~979687 Weighted Average Maturity ~~347~~346 ~~353~~352 ~~348~~347 Beginning Loan Count 3532 6154 ~~163~~150 Loans Paid In Full 35 72 1315 Ending Loan Count 3227 5452 ~~150~~135 Beginning Scheduled Balance 1413,~~599~~424,~~007~~985.9487 2320,~~848~~370,~~357~~246.5828 6358,~~775~~812,~~984~~482.0171 Ending scheduled Balance 1311,~~424~~064,~~985~~867.8700 2019,~~370~~474,~~246~~923.2857 5852,~~812~~544,~~482~~054.7130 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 9688,~~008~~932.4285 ~~155~~132,~~247~~722.3368 ~~400~~369,~~384~~110.0918 Scheduled Principal 1817,~~149~~375.3406 2118,~~543~~521.2476 6561,~~794~~487.0893 Unscheduled Principal 12,~~155~~342,~~872~~743.7381 3876,~~456,568~~800.0695 46,~~897~~206,~~707~~940.2248 Scheduled Interest 7771,~~859~~557.0879 ~~133~~114,~~704~~200.0992 ~~334~~307,~~590~~622.0125 Servicing Fees 3,~~630~~378.3320 76,~~452~~365.6075 1514,~~640~~555.0340 Master Servicing Fees 4844.6774 7967.5191 ~~212~~196.5806 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 7468,~~180~~134.0885 ~~126~~107,~~171~~767.9826 ~~318~~292,~~737~~870.4079 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.~~097407~~090272 6.~~348713~~348513 5.~~997317~~975686

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~769830~~772343 6.~~662544~~666436 7.~~306275~~334350 Weighted Average Net Rate 6.~~394829~~397343 6.~~322918~~327484 6.~~955101~~984766 Weighted Average Maturity ~~353~~352 ~~350~~349 ~~341~~340 Beginning Loan Count ~~510~~491 6560 8985 Loans Paid In Full 19 56 47 Ending Loan Count ~~491~~472 6054 8578 Beginning Scheduled Balance ~~228~~220,~~661~~524,~~950~~066.0359 2724,~~208~~540,~~110~~848.5337 3129,~~971~~972,~~494~~507.1124 Ending scheduled Balance ~~220~~212,~~524~~277,~~066~~868.5907 2421,~~540~~632,~~848~~194.3779 2926,~~972~~627,~~507~~342.2488 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1,~~423~~373,~~599~~691.9281 ~~175~~158,~~754~~677.1240 ~~217~~204,~~775~~520.5992 Scheduled Principal ~~133~~129,~~597~~137.7989 2422,~~691~~344.4308 2321,~~115~~330.1621 Unscheduled Principal 8,~~004~~117,~~285~~060.6563 2,~~642~~886,~~570~~309.7350 13,~~975~~323,~~871~~834.7115 Scheduled Interest 1,~~290~~244,~~002~~553.1392 ~~151~~136,~~062~~333.6932 ~~194~~183,~~660~~190.4371 Servicing Fees 7168,~~457~~913.0489 76,~~700~~931.4880 98,~~356~~731.2859 Master Servicing Fees ~~762~~735.3012 9081.6981 ~~106~~99.5993 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,~~217~~174,~~782~~904.7991 ~~143~~129,~~271~~319.5271 ~~185~~174,~~197~~359.5619 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.~~390830~~393343 6.~~318918~~323483 6.~~951102~~980766

Group Level Collateral Statement Group Group 7 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~762471~~734949 5.~~727633~~690637 Weighted Average Net Rate 4.~~387470~~359949 5.~~362772~~325106 Weighted Average Maturity ~~352~~351.00 ~~349~~348.00 Record Date 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1,~~792~~769,~~950~~937.1415 4,~~261~~097,~~719~~592.6199 Beginning Loan Count ~~591~~583 1,~~514~~455 Loans Paid In Full 85 59 Ending Loan Count ~~583~~578 1,~~455~~396 Beginning Scheduled Balance ~~397~~394,~~970~~287,~~395~~400.2076 ~~788~~761,~~035~~932,~~299~~537.4082 Ending Scheduled Balance ~~394~~389,~~287~~691,~~400~~326.7663 ~~761~~733,~~932~~312,~~537~~577.8224 Scheduled Principal ~~213~~214,~~514~~161.6940 ~~500~~484,~~405~~358.7333 Unscheduled Principal 34,~~469~~381,~~479~~912.7573 2528,~~602~~135,~~355~~602.8525 Scheduled Interest 1,~~579~~555,~~435~~775.4575 3,~~761~~613,~~313~~234.8866 Servicing Fee ~~124~~123,~~366~~215.0201 ~~239~~232,~~602~~091.7864 Master Servicing Fee 1,~~326~~314.5625 2,~~626~~539.9082 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,~~453~~431,~~742~~246.8749 3,~~519~~378,~~084~~603.20 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.~~383471~~355949 5.~~358772~~321107

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