8-K 1 sac0201a.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 2002-1A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-63602-01 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 2002-1A 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 2002-1A 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 2002-1A Trust By: Wells Fargo Bank Minnesota, NA, as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 12/4/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-1A 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: 2002-1A 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 1A1 86358RTW7 SEN 3.60000% ~~117~~97,~~838~~091,~~637~~748.0794 ~~353~~291,~~515~~275.9125 2032,~~746~~471,~~888~~391.1331 1A2 86358RTX5 SEN 5.25000% 113,662,000.00 497,271.25 0.00 1A3 86358RTY3 SEN 5.75000% 98,000,000.00 469,583.33 0.00 1A4 86358RTZ0 SEN 5.45000% 2119,~~025~~705,~~850~~899.5631 9589,~~492~~497.4063 12,~~319~~065,~~951~~883.2548 1A5 86358RUA3 SEN 5.75000% 982,000.00 4,705.42 0.00 1A6 86358RUB1 IO 5.50000% 0.00 ~~383~~339,~~802~~861.6508 0.00 2A1 86358RUC9 SEN 3.~~56779~~44557% ~~176~~172,~~690~~796,~~312~~010.3785 ~~525~~496,~~328~~150.2531 36,~~894~~177,~~301~~487.5249 2A2 86358RUD7 IO 1.00000% 0.00 ~~147~~143,~~241~~996.9368 0.00 3A1 86358RUE5 SEN 5.75000% ~~116~~95,~~386~~506,~~512~~959.1550 ~~557~~457,~~685~~637.3751 2017,~~879~~151,~~552~~842.6592 3A2 86358RUF2 SEN 5.40000% 1412,~~667~~035,~~117~~860.6741 6654,~~002~~161.0337 2,~~631~~161,~~257~~488.2742 3A3 86358RUG0 IO 5.00000% 0.00 3831,~~111~~872.7707 0.00 4A 86358RUH8 SEN 6.~~28052~~26874% ~~218~~202,~~837~~070,~~192~~047.0440 1,~~145~~055,~~342~~603.2109 1631,~~767~~269,~~144~~467.6494 5A 86358RUJ4 SEN 6.~~23583~~20183% 1211,~~260~~870,~~140~~153.4938 6361,~~710~~347.1420 ~~389~~564,~~987~~848.1195 B1I 86358RUK1 SUB 6.~~15987~~16386% 7,~~386~~379,~~111~~310.1480 37,~~914~~904.5521 6,~~800~~827.3469 B2I 86358RUL9 SUB 6.~~15987~~16386% 4,~~344~~340,~~888~~887.0776 22,~~303~~297.2719 4,~~000~~016.3039 B4I 86358RUT2 SUB 6.~~15987~~16386% 1,~~955~~953,~~001~~201.0510 10,~~035~~032.4572 1,~~799~~807.9519 B5I 86358RUU9 SUB 6.~~15987~~16386% ~~868~~867,~~779~~979.0416 4,~~459~~458.6442 ~~799~~803.8810 B6I 86358RUV7 SUB 6.~~15987~~16386% 2,~~175~~173,~~551~~548.7877 11,~~167~~164.5954 2,~~003~~011.0107 B1II 86358RUM7 SUB 4.~~56779~~44557% 4,~~604~~602,~~834~~108.5113 17,~~528~~049.2615 2,~~726~~880.3839 B2II 86358RUN5 SUB 4.~~56779~~44557% 2,~~960~~958,~~037~~284.4186 1110,~~267~~959.3638 1,~~752~~851.55 B4II 86358RUW5 SUB 4.~~56779~~44557% 1,~~096~~095,~~199~~550.5250 4,~~172~~058.6762 ~~649~~685.0369 B5II 86358RUX3 SUB 4.~~56779~~44557% 766,~~642~~188.7281 2,~~918~~838.2245 ~~453~~479.9155 B6II 86358RUY1 SUB 4.~~56779~~44557% 1,~~867~~866,~~106~~001.5711 76,~~107~~912.1386 1,~~105~~167.4690 B1III 86358RUP0 SUB 6.~~18761~~18263% 6,~~127~~123,~~884~~858.8124 31,~~597~~551.4727 4,~~026~~124.5887 B2III 86358RUQ8 SUB 6.~~18761~~18263% 4,~~734,~~731,620.4025 24,~~413~~378.9020 3,~~111~~187.1510 B4III 86358RUZ8 SUB 6.~~18761~~18263% 1,~~112~~111,~~532~~801.5148 5,~~736~~728.6021 ~~731~~748.0488 B5III 86358RVA2 SUB 6.~~18761~~18263% 834,~~896~~348.9434 4,~~305~~298.0172 ~~548~~562.6000 B6III 86358RVB0 SUB 6.~~18761~~18263% 1,~~959~~958,~~714~~426.2251 10,~~104~~090.9618 1,~~287~~319.7115 B3 86358RUR6 SUB 5.~~72305~~68800% 8,~~576~~570,~~797~~574.8960 40,~~904~~624.5349 6,~~223~~368.2900 R 86358RUS4 SEN 3.60000% 0.00 0.4416 0.00 Totals ~~941~~875,~~721~~054,~~471~~370.9321 4,~~593~~237,~~729~~308.7196 6691,~~667~~901,~~101~~251.7503

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 9764,~~091~~620,~~748~~357.9463 2132,~~100~~762,~~404~~666.0456 0.00 1A2 0.00 113,662,000.00 497,271.25 0.00 1A3 0.00 98,000,000.00 469,583.33 0.00 1A4 0.00 1917,~~705~~640,~~899~~015.3183 12,~~415~~155,~~443~~381.6511 0.00 1A5 0.00 982,000.00 4,705.42 0.00 1A6 0.00 0.00 ~~383~~339,~~802~~861.6508 0.00 2A1 0.00 ~~172~~166,~~796~~618,~~010~~523.8536 46,~~419~~673,~~629~~637.7780 0.00 2A2 0.00 0.00 ~~147~~143,~~241~~996.9368 0.00 3A1 0.00 9578,~~506~~355,~~959~~116.5058 2117,~~437~~609,~~238~~480.0243 0.00 3A2 0.00 129,~~035~~874,~~860~~371.4199 2,~~697~~215,~~259~~649.3079 0.00 3A3 0.00 0.00 3831,~~111~~872.7707 0.00 4A 0.00 ~~202~~170,~~070~~800,~~047~~579.4046 1732,~~912~~325,~~486~~071.8503 0.00 5A 0.00 11,~~870~~305,~~153~~304.3844 ~~453~~626,~~697~~196.2515 0.00 B1I 0.00 7,~~379~~372,~~310~~483.8011 44,~~714~~731.8990 0.00 B2I 0.00 4,~~340~~336,~~887~~871.7637 26,~~303~~313.5758 0.00 B4I 0.00 1,~~953~~951,~~201~~393.1090 11,~~835~~839.4091 0.00 B5I 0.00 867,~~979~~176.1606 5,~~259~~261.52 0.00 B6I 0.00 2,~~173~~171,~~548~~537.7770 13,~~170~~175.6061 0.00 B1II 0.00 4,~~602~~599,~~108~~227.1374 2019,~~254~~929.6454 0.00 B2II 0.00 2,~~958~~956,~~284~~433.8631 1312,~~019~~810.9193 0.00 B4II 0.00 1,~~095~~094,~~550~~864.5081 4,~~821~~744.7031 0.00 B5II 0.00 ~~766~~765,~~188~~709.8127 3,~~372~~318.1300 0.00 B6II 0.00 1,~~866~~864,~~001~~833.1121 8,~~212~~080.5976 0.00 B1III 0.00 6,~~123~~119,~~858~~733.2436 35,~~624~~676.0514 0.00 B2III 0.00 4,~~731~~728,~~620~~433.2515 27,~~525~~565.0530 0.00 B4III 0.00 1,111,~~801~~052.4860 6,~~467~~477.6409 0.00 B5III 0.00 ~~834~~833,~~348~~786.34 4,~~853~~860.6172 0.00 B6III 0.00 1,~~958~~957,~~426~~107.5136 11,~~392~~409.6733 0.00 B3 0.00 8,~~570~~564,~~574~~206.60 4746,~~127~~992.8249 0.00 R 0.00 0.00 0.4416 0.00 Totals 0.00 ~~875~~783,~~054~~153,~~370~~119.2118 7196,~~260~~138,~~831~~559.4699 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) 1A1 180,304,000.00 ~~117~~97,~~838~~091,~~637~~748.0794 ~~304~~286,~~272~~582.7918 2032,~~442~~184,~~615~~809.3414 0.00 0.00 1A2 113,662,000.00 113,662,000.00 0.00 0.00 0.00 0.00 1A3 98,000,000.00 98,000,000.00 0.00 0.00 0.00 0.00 1A4 25,000,000.00 2119,~~025~~705,~~850~~899.5631 1918,~~358~~232.3483 12,~~300~~047,~~592~~650.9165 0.00 0.00 1A5 982,000.00 982,000.00 0.00 0.00 0.00 0.00 1A6 0.00 0.00 0.00 0.00 0.00 0.00 2A1 206,490,000.00 ~~176~~172,~~690~~796,~~312~~010.3785 ~~104~~108,~~612~~150.8446 36,~~789~~069,~~688~~337.6803 0.00 0.00 2A2 0.00 0.00 0.00 0.00 0.00 0.00 3A1 198,380,000.00 ~~116~~95,~~386~~506,~~512~~959.1550 3027,~~160~~119.9893 2017,~~849~~124,~~391~~722.6799 0.00 0.00 3A2 25,000,000.00 1412,~~667~~035,~~117~~860.6741 3,~~800~~417.9167 2,~~627~~158,~~456~~070.3675 0.00 0.00 3A3 0.00 0.00 0.00 0.00 0.00 0.00 4A 298,783,000.00 ~~218~~202,~~837~~070,~~192~~047.0440 ~~204~~190,~~115~~674.0428 1631,~~563~~078,~~029~~793.6066 0.00 0.00 5A 19,603,000.00 1211,~~260~~870,~~140~~153.4938 12,~~444~~161.6472 ~~377~~552,~~542~~687.4723 0.00 0.00 B1I 7,439,000.00 7,~~386~~379,~~111~~310.1480 6,~~800~~827.3469 0.00 0.00 0.00 B2I 4,376,000.00 4,~~344~~340,~~888~~887.0776 4,~~000~~016.3039 0.00 0.00 0.00 B4I 1,969,000.00 1,~~955~~953,~~001~~201.0510 1,~~799~~807.9519 0.00 0.00 0.00 B5I 875,000.00 ~~868~~867,~~779~~979.0416 ~~799~~803.8810 0.00 0.00 0.00 B6I 2,191,130.00 2,~~175~~173,~~551~~548.7877 2,~~003~~011.0107 0.00 0.00 0.00 B1II 4,625,000.00 4,~~604~~602,~~834~~108.5113 2,~~726~~880.3839 0.00 0.00 0.00 B2II 2,973,000.00 2,~~960~~958,~~037~~284.4186 1,~~752~~851.55 0.00 0.00 0.00 B4II 1,101,000.00 1,~~096~~095,~~199~~550.5250 ~~649~~685.0369 0.00 0.00 0.00 B5II 770,000.00 766,~~642~~188.7281 ~~453~~479.9155 0.00 0.00 0.00 B6II 1,875,283.00 1,~~867~~866,~~106~~001.5711 1,~~105~~167.4690 0.00 0.00 0.00 B1III 6,158,000.00 6,~~127~~123,~~884~~858.8124 4,~~026~~124.5887 0.00 0.00 0.00 B2III 4,758,000.00 4,~~734,~~731,620.4025 3,~~111~~187.1510 0.00 0.00 0.00 B4III 1,118,000.00 1,~~112~~111,~~532~~801.5148 ~~731~~748.0488 0.00 0.00 0.00 B5III 839,000.00 834,~~896~~348.9434 ~~548~~562.6000 0.00 0.00 0.00 B6III 1,969,345.00 1,~~959~~958,~~714~~426.2251 1,~~287~~319.7115 0.00 0.00 0.00 B3 8,624,000.00 8,~~576~~570,~~797~~574.8960 6,~~223~~368.2900 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,217,864,858.00 ~~941~~875,~~721~~054,~~471~~370.9321 ~~716~~685,~~784~~179.7259 6591,~~950~~216,~~317~~071.0345 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 1A1 2032,~~746~~471,~~888~~391.1331 9764,~~091~~620,~~748~~357.9463 0.~~53848916~~35839669 2032,~~746~~471,~~888~~391.1331 1A2 0.00 113,662,000.00 1.00000000 0.00 1A3 0.00 98,000,000.00 1.00000000 0.00 1A4 12,~~319~~065,~~951~~883.2548 1917,~~705~~640,~~899~~015.3183 0.~~78823597~~70560063 12,~~319~~065,~~951~~883.2548 1A5 0.00 982,000.00 1.00000000 0.00 1A6 0.00 0.00 0.00000000 0.00 2A1 36,~~894~~177,~~301~~487.5249 ~~172~~166,~~796~~618,~~010~~523.8536 0.~~83682508~~80690844 36,~~894~~177,~~301~~487.5249 2A2 0.00 0.00 0.00000000 0.00 3A1 2017,~~879~~151,~~552~~842.6592 9578,~~506~~355,~~959~~116.5058 0.~~48143442~~39497488 2017,~~879~~151,~~552~~842.6592 3A2 2,~~631~~161,~~257~~488.2742 129,~~035~~874,~~860~~371.4199 0.~~48143442~~39497488 2,~~631~~161,~~257~~488.2742 3A3 0.00 0.00 0.00000000 0.00 4A 1631,~~767~~269,~~144~~467.6494 ~~202~~170,~~070~~800,~~047~~579.4046 0.~~67631039~~57165428 1631,~~767~~269,~~144~~467.6494 5A ~~389~~564,~~987~~848.1195 11,~~870~~305,~~153~~304.3844 0.~~60552739~~57671297 ~~389~~564,~~987~~848.1195 B1I 6,~~800~~827.3469 7,~~379~~372,~~310~~483.8011 0.~~99197618~~99105836 6,~~800~~827.3469 B2I 4,~~000~~016.3039 4,~~340~~336,~~887~~871.7637 0.~~99197618~~99105836 4,~~000~~016.3039 B4I 1,~~799~~807.9519 1,~~953~~951,~~201~~393.1090 0.~~99197618~~99105835 1,~~799~~807.9519 B5I ~~799~~803.8810 867,~~979~~176.1606 0.~~99197618~~99105835 ~~799~~803.8810 B6I 2,~~003~~011.0107 2,~~173~~171,~~548~~537.7770 0.~~99197618~~99105836 2,~~003~~011.0107 B1II 2,~~726~~880.3839 4,~~602~~599,~~108~~227.1374 0.~~99505041~~99442762 2,~~726~~880.3839 B2II 1,~~752~~851.55 2,~~958~~956,~~284~~433.8631 0.~~99505041~~99442762 1,~~752~~851.55 B4II ~~649~~685.0369 1,~~095~~094,~~550~~864.5081 0.~~99505041~~99442762 ~~649~~685.0369 B5II ~~453~~479.9155 ~~766~~765,~~188~~709.8127 0.~~99505040~~99442762 ~~453~~479.9155 B6II 1,~~105~~167.4690 1,~~866~~864,~~001~~833.1121 0.~~99505041~~99442762 1,~~105~~167.4690 B1III 4,~~026~~124.5887 6,~~123~~119,~~858~~733.2436 0.~~99445571~~99378587 4,~~026~~124.5887 B2III 3,~~111~~187.1510 4,~~731~~728,~~620~~433.2515 0.~~99445571~~99378587 3,~~111~~187.1510 B4III ~~731~~748.0488 1,111,~~801~~052.4860 0.~~99445571~~99378587 ~~731~~748.0488 B5III ~~548~~562.6000 ~~834~~833,~~348~~786.34 0.~~99445571~~99378586 ~~548~~562.6000 B6III 1,~~287~~319.7115 1,~~958~~957,~~426~~107.5136 0.~~99445578~~99378593 1,~~287~~319.7115 B3 6,~~223~~368.2900 8,~~570~~564,~~574~~206.60 0.~~99380503~~99306663 6,~~223~~368.2900 R 0.00 0.00 0.00000000 0.00 Totals 6691,~~667~~901,~~101~~251.7503 ~~875~~783,~~054~~153,~~370~~119.2118 0.~~71851517~~64305421 6691,~~667~~901,~~101~~251.7503

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 180,304,000.00 ~~653~~538.~~55531253~~48915687 1.~~68755430~~58943884 ~~113~~178.~~37860136~~50302345 0.00000000 1A2 113,662,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1A3 98,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1A4 25,000,000.00 ~~841~~788.~~03402240~~23597240 0.~~77433360~~72931320 5281.~~02371640~~90602600 0.00000000 1A5 982,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 206,490,000.00 ~~855~~836.~~68459669~~82508039 0.~~50662424~~52375640 1829.~~35289205~~39288600 0.00000000 2A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3A1 198,380,000.00 ~~586~~481.~~68470688~~43441627 0.~~15203639~~13670698 ~~105~~86.~~09825421~~32282987 0.00000000 3A2 25,000,000.00 ~~586~~481.~~68470680~~43441640 0.~~15203640~~13670680 ~~105~~86.~~09825440~~32283000 0.00000000 3A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 298,783,000.00 ~~732~~676.~~42852518~~31039048 0.~~68315480~~63816978 55104.~~43497990~~01794500 0.00000000 5A 19,603,000.00 ~~625~~605.~~42164414~~52738764 0.~~63483344~~62040096 1928.~~25942305~~19401265 0.00000000 B1I 7,439,000.00 ~~992~~991.~~89032666~~97617959 0.~~91414706~~91782363 0.00000000 0.00000000 B2I 4,376,000.00 ~~992~~991.~~89032678~~97617916 0.~~91414534~~91782221 0.00000000 0.00000000 B4I 1,969,000.00 ~~992~~991.~~89032504~~97618080 0.~~91414424~~91782123 0.00000000 0.00000000 B5I 875,000.00 ~~992~~991.~~89033143~~97618286 0.~~91414857~~91782857 0.00000000 0.00000000 B6I 2,191,130.00 ~~992~~991.~~89032600~~97618124 0.~~91414476~~91782322 0.00000000 0.00000000 B1II 4,625,000.00 995.~~63989405~~05040649 0.~~58948757~~62278703 0.00000000 0.00000000 B2II 2,973,000.00 995.~~63989573~~05040700 0.~~58948873~~62278843 0.00000000 0.00000000 B4II 1,101,000.00 995.~~63989101~~05040872 0.~~58949137~~62278837 0.00000000 0.00000000 B5II 770,000.00 995.~~63989610~~05040260 0.~~58949351~~62279221 0.00000000 0.00000000 B6II 1,875,283.00 995.~~63989542~~05040573 0.~~58948969~~62278600 0.00000000 0.00000000 B1III 6,158,000.00 ~~995~~994.~~10958266~~45570640 0.~~65387788~~66983923 0.00000000 0.00000000 B2III 4,758,000.00 ~~995~~994.~~10958386~~45570618 0.~~65387768~~66984027 0.00000000 0.00000000 B4III 1,118,000.00 ~~995~~994.~~10957961~~45570662 0.~~65388193~~66983900 0.00000000 0.00000000 B5III 839,000.00 ~~995~~994.~~10958284~~45570918 0.~~65387366~~66984505 0.00000000 0.00000000 B6III 1,969,345.00 ~~995~~994.~~10965321~~45577591 0.~~65387730~~66984200 0.00000000 0.00000000 B3 8,624,000.00 ~~994~~993.~~52665700~~80503247 0.~~72162454~~73840445 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All denominations are per $1000.00.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 ~~115~~180.~~06615566~~09246223 ~~538~~358.~~48915687~~39669464 0.~~53848916~~35839669 ~~115~~180.~~06615566~~09246223 1A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1A4 0.00000000 5282.~~79805000~~63533920 ~~788~~705.~~23597240~~60063320 0.~~78823597~~70560063 5282.~~79805000~~63533920 1A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 1829.~~85951630~~91664240 ~~836~~806.~~82508039~~90843799 0.~~83682508~~80690844 1829.~~85951630~~91664240 2A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3A1 0.00000000 ~~105~~86.~~25029060~~45953685 ~~481~~394.~~43441627~~97487942 0.~~48143442~~39497488 ~~105~~86.~~25029060~~45953685 3A2 0.00000000 ~~105~~86.~~25029080~~45953680 ~~481~~394.~~43441640~~97487960 0.~~48143442~~39497488 ~~105~~86.~~25029080~~45953680 3A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 56104.~~11813470~~65611477 ~~676~~571.~~31039048~~65427571 0.~~67631039~~57165428 56104.~~11813470~~65611477 5A 0.00000000 1928.~~89425649~~81441361 ~~605~~576.~~52738764~~71297454 0.~~60552739~~57671297 1928.~~89425649~~81441361 B1I 0.00000000 0.~~91414706~~91782363 991.~~97617959~~05835596 0.~~99197618~~99105836 0.~~91414706~~91782363 B2I 0.00000000 0.~~91414534~~91782221 991.~~97617916~~05835695 0.~~99197618~~99105836 0.~~91414534~~91782221 B4I 0.00000000 0.~~91414424~~91782123 991.~~97618080~~05835449 0.~~99197618~~99105835 0.~~91414424~~91782123 B5I 0.00000000 0.~~91414857~~91782857 991.~~97618286~~05835429 0.~~99197618~~99105835 0.~~91414857~~91782857 B6I 0.00000000 0.~~91414476~~91782322 991.~~97618124~~05835802 0.~~99197618~~99105836 0.~~91414476~~91782322 B1II 0.00000000 0.~~58948757~~62278703 ~~995~~994.~~05040649~~42761946 0.~~99505041~~99442762 0.~~58948757~~62278703 B2II 0.00000000 0.~~58948873~~62278843 ~~995~~994.~~05040700~~42761857 0.~~99505041~~99442762 0.~~58948873~~62278843 B4II 0.00000000 0.~~58949137~~62278837 ~~995~~994.~~05040872~~42762035 0.~~99505041~~99442762 0.~~58949137~~62278837 B5II 0.00000000 0.~~58949351~~62279221 ~~995~~994.~~05040260~~42762338 0.~~99505040~~99442762 0.~~58949351~~62279221 B6II 0.00000000 0.~~58948969~~62278600 ~~995~~994.~~05040573~~42761972 0.~~99505041~~99442762 0.~~58948969~~62278600 B1III 0.00000000 0.~~65387788~~66983923 ~~994~~993.~~45570640~~78586554 0.~~99445571~~99378587 0.~~65387788~~66983923 B2III 0.00000000 0.~~65387768~~66984027 ~~994~~993.~~45570618~~78586591 0.~~99445571~~99378587 0.~~65387768~~66984027 B4III 0.00000000 0.~~65388193~~66983900 ~~994~~993.~~45570662~~78586762 0.~~99445571~~99378587 0.~~65388193~~66983900 B5III 0.00000000 0.~~65387366~~66984505 ~~994~~993.~~45570918~~78586412 0.~~99445571~~99378586 0.~~65387366~~66984505 B6III 0.00000000 0.~~65387730~~66984200 ~~994~~993.~~45577591~~78593390 0.~~99445578~~99378593 0.~~65387730~~66984200 B3 0.00000000 0.~~72162454~~73840445 993.~~80503247~~06662801 0.~~99380503~~99306663 0.~~72162454~~73840445 R 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 1A1 180,304,000.00 3.60000% ~~117~~97,~~838~~091,~~637~~748.0794 ~~353~~291,~~515~~275.9125 0.00 0.00 1A2 113,662,000.00 5.25000% 113,662,000.00 497,271.25 0.00 0.00 1A3 98,000,000.00 5.75000% 98,000,000.00 469,583.33 0.00 0.00 1A4 25,000,000.00 5.45000% 2119,~~025~~705,~~850~~899.5631 9589,~~492~~497.4063 0.00 0.00 1A5 982,000.00 5.75000% 982,000.00 4,705.42 0.00 0.00 1A6 0.00 5.50000% 8374,~~738~~151,~~761~~508.0548 ~~383~~339,~~802~~861.6508 0.00 0.00 2A1 206,490,000.00 3.~~56779~~44557% ~~176~~172,~~690~~796,~~312~~010.3785 ~~525~~496,~~328~~150.2531 0.00 0.00 2A2 0.00 1.00000% ~~176~~172,~~690~~796,~~312~~010.3785 ~~147~~143,~~241~~996.9368 0.00 0.00 3A1 198,380,000.00 5.75000% ~~116~~95,~~386~~506,~~512~~959.1550 ~~557~~457,~~685~~637.3751 0.00 0.00 3A2 25,000,000.00 5.40000% 1412,~~667~~035,~~117~~860.6741 6654,~~002~~161.0337 0.00 0.00 3A3 0.00 5.00000% 97,~~146~~649,~~824~~296.2231 3831,~~111~~872.7707 0.00 0.00 4A 298,783,000.00 6.~~28052~~26874% ~~218~~202,~~837~~070,~~192~~047.0440 1,~~145~~055,~~342~~603.2109 0.00 0.00 5A 19,603,000.00 6.~~23583~~20183% 1211,~~260~~870,~~140~~153.4938 6361,~~710~~347.1420 0.00 0.00 B1I 7,439,000.00 6.~~15987~~16386% 7,~~386~~379,~~111~~310.1480 37,~~914~~904.5521 0.00 0.00 B2I 4,376,000.00 6.~~15987~~16386% 4,~~344~~340,~~888~~887.0776 22,~~303~~297.2719 0.00 0.00 B4I 1,969,000.00 6.~~15987~~16386% 1,~~955~~953,~~001~~201.0510 10,~~035~~032.4572 0.00 0.00 B5I 875,000.00 6.~~15987~~16386% ~~868~~867,~~779~~979.0416 4,~~459~~458.6442 0.00 0.00 B6I 2,191,130.00 6.~~15987~~16386% 2,~~175~~173,~~551~~548.7877 11,~~167~~164.5954 0.00 0.00 B1II 4,625,000.00 4.~~56779~~44557% 4,~~604~~602,~~834~~108.5113 17,~~528~~049.2615 0.00 0.00 B2II 2,973,000.00 4.~~56779~~44557% 2,~~960~~958,~~037~~284.4186 1110,~~267~~959.3638 0.00 0.00 B4II 1,101,000.00 4.~~56779~~44557% 1,~~096~~095,~~199~~550.5250 4,~~172~~058.6762 0.00 0.00 B5II 770,000.00 4.~~56779~~44557% 766,~~642~~188.7281 2,~~918~~838.2245 0.00 0.00 B6II 1,875,283.00 4.~~56779~~44557% 1,~~867~~866,~~106~~001.5711 76,~~107~~912.1386 0.00 0.00 B1III 6,158,000.00 6.~~18761~~18263% 6,~~127~~123,~~884~~858.8124 31,~~597~~551.4727 0.00 0.00 B2III 4,758,000.00 6.~~18761~~18263% 4,~~734,~~731,620.4025 24,~~413~~378.9020 0.00 0.00 B4III 1,118,000.00 6.~~18761~~18263% 1,~~112~~111,~~532~~801.5148 5,~~736~~728.6021 0.00 0.00 B5III 839,000.00 6.~~18761~~18263% 834,~~896~~348.9434 4,~~305~~298.0172 0.00 0.00 B6III 1,969,345.00 6.~~18761~~18263% 1,~~959~~958,~~714~~426.2251 10,~~104~~090.9618 0.00 0.00 B3 8,624,000.00 5.~~72305~~68800% 8,~~576~~570,~~797~~574.8960 40,~~904~~624.5349 0.00 0.00 R 100.00 3.60000% 0.00 0.00 0.00 0.00 Totals 1,217,864,858.00 4,~~593~~237,~~729~~308.2780 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 1A1 0.00 0.00 ~~353~~291,~~515~~275.9125 0.00 9764,~~091~~620,~~748~~357.9463 1A2 0.00 0.00 497,271.25 0.00 113,662,000.00 1A3 0.00 0.00 469,583.33 0.00 98,000,000.00 1A4 0.00 0.00 9589,~~492~~497.4063 0.00 1917,~~705~~640,~~899~~015.3183 1A5 0.00 0.00 4,705.42 0.00 982,000.00 1A6 0.00 0.00 ~~383~~339,~~802~~861.6508 0.00 7459,~~151~~181,~~508~~127.6242 2A1 0.00 0.00 ~~525~~496,~~328~~150.2531 0.00 ~~172~~166,~~796~~618,~~010~~523.8536 2A2 0.00 0.00 ~~147~~143,~~241~~996.9368 0.00 ~~172~~166,~~796~~618,~~010~~523.8536 3A1 0.00 0.00 ~~557~~457,~~685~~637.3751 0.00 9578,~~506~~355,~~959~~116.5058 3A2 0.00 0.00 6654,~~002~~161.0337 0.00 129,~~035~~874,~~860~~371.4199 3A3 0.00 0.00 3831,~~111~~872.7707 0.00 76,~~649~~029,~~295~~476.3654 4A 0.00 0.00 1,~~145~~055,~~342~~603.2109 0.00 ~~202~~170,~~070~~800,~~047~~579.4046 5A 0.00 0.00 6361,~~710~~347.1420 0.00 11,~~870~~305,~~153~~304.3844 B1I 0.00 0.00 37,~~914~~904.5521 0.00 7,~~379~~372,~~310~~483.8011 B2I 0.00 0.00 22,~~303~~297.2719 0.00 4,~~340~~336,~~887~~871.7637 B4I 0.00 0.00 10,~~035~~032.4572 0.00 1,~~953~~951,~~201~~393.1090 B5I 0.00 0.00 4,~~459~~458.6442 0.00 867,~~979~~176.1606 B6I 0.00 0.00 11,~~167~~164.5954 0.00 2,~~173~~171,~~548~~537.7770 B1II 0.00 0.00 17,~~528~~049.2615 0.00 4,~~602~~599,~~108~~227.1374 B2II 0.00 0.00 1110,~~267~~959.3638 0.00 2,~~958~~956,~~284~~433.8631 B4II 0.00 0.00 4,~~172~~058.6762 0.00 1,~~095~~094,~~550~~864.5081 B5II 0.00 0.00 2,~~918~~838.2245 0.00 ~~766~~765,~~188~~709.8127 B6II 0.00 0.00 76,~~107~~912.1386 0.00 1,~~866~~864,~~001~~833.1121 B1III 0.00 0.00 31,~~597~~551.4727 0.00 6,~~123~~119,~~858~~733.2436 B2III 0.00 0.00 24,~~413~~378.9020 0.00 4,~~731~~728,~~620~~433.2515 B4III 0.00 0.00 5,~~736~~728.6021 0.00 1,111,~~801~~052.4860 B5III 0.00 0.00 4,~~305~~298.0172 0.00 ~~834~~833,~~348~~786.34 B6III 0.00 0.00 10,~~104~~090.9618 0.00 1,~~958~~957,~~426~~107.5136 B3 0.00 0.00 40,~~904~~624.5349 0.00 8,~~570~~564,~~574~~206.60 R 0.00 0.00 0.4416 0.00 0.00 Totals 0.00 0.00 4,~~593~~237,~~729~~308.7196 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 1A1 180,304,000.00 3.60000% ~~653~~538.~~55531253~~48915687 1.~~96066593~~61546749 0.00000000 0.00000000 1A2 113,662,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1A3 98,000,000.00 5.75000% 1000.00000000 4.79166663 0.00000000 0.00000000 1A4 25,000,000.00 5.45000% ~~841~~788.~~03402240~~23597240 3.~~81969600~~57990520 0.00000000 0.00000000 1A5 982,000.00 5.75000% 1000.00000000 4.79167006 0.00000000 0.00000000 1A6 0.00 5.50000% ~~729~~645.~~52250668~~99945906 32.~~34364478~~96083085 0.00000000 0.00000000 2A1 206,490,000.00 3.~~56779~~44557% ~~855~~836.~~68459669~~82508039 2.~~54408567~~40278130 0.00000000 0.00000000 2A2 0.00 1.00000% ~~855~~836.~~68459669~~82508039 0.~~71307051~~69735425 0.00000000 0.00000000 3A1 198,380,000.00 5.75000% ~~586~~481.~~68470688~~43441627 2.~~81119755~~30687322 0.00000000 0.00000000 3A2 25,000,000.00 5.40000% ~~586~~481.~~68470680~~43441640 2.~~64008120~~16645480 0.00000000 0.00000000 3A3 0.00 5.00000% ~~587~~491.~~70016688~~48126276 2.~~44875085~~04783873 0.00000000 0.00000000 4A 298,783,000.00 6.~~28052~~26874% ~~732~~676.~~42852518~~31039048 3.~~83335802~~53300921 0.00000000 0.00000000 5A 19,603,000.00 6.~~23583~~20183% ~~625~~605.~~42164414~~52738764 3.~~25001989~~12948018 0.00000000 0.00000000 B1I 7,439,000.00 6.~~15987~~16386% ~~992~~991.~~89032666~~97617959 5.~~09672671~~09533674 0.00000000 0.00000000 B2I 4,376,000.00 6.~~15987~~16386% ~~992~~991.~~89032678~~97617916 5.~~09672532~~09533592 0.00000000 0.00000000 B4I 1,969,000.00 6.~~15987~~16386% ~~992~~991.~~89032504~~97618080 5.~~09672423~~09533773 0.00000000 0.00000000 B5I 875,000.00 6.~~15987~~16386% ~~992~~991.~~89033143~~97618286 5.~~09673143~~09533714 0.00000000 0.00000000 B6I 2,191,130.00 6.~~15987~~16386% ~~992~~991.~~89032600~~97618124 5.~~09672635~~09533437 0.00000000 0.00000000 B1II 4,625,000.00 4.~~56779~~44557% 995.~~63989405~~05040649 3.~~78989405~~68630270 0.00000000 0.00000000 B2II 2,973,000.00 4.~~56779~~44557% 995.~~63989573~~05040700 3.~~78989573~~68630340 0.00000000 0.00000000 B4II 1,101,000.00 4.~~56779~~44557% 995.~~63989101~~05040872 3.~~78989101~~68630336 0.00000000 0.00000000 B5II 770,000.00 4.~~56779~~44557% 995.~~63989610~~05040260 3.~~78989610~~68629870 0.00000000 0.00000000 B6II 1,875,283.00 4.~~56779~~44557% 995.~~63989542~~05040573 3.~~78989731~~68630228 0.00000000 0.00000000 B1III 6,158,000.00 6.~~18761~~18263% ~~995~~994.~~10958266~~45570640 5.~~13112537~~12362293 0.00000000 0.00000000 B2III 4,758,000.00 6.~~18761~~18263% ~~995~~994.~~10958386~~45570618 5.~~13112652~~12362337 0.00000000 0.00000000 B4III 1,118,000.00 6.~~18761~~18263% ~~995~~994.~~10957961~~45570662 5.~~13112701~~12362254 0.00000000 0.00000000 B5III 839,000.00 6.~~18761~~18263% ~~995~~994.~~10958284~~45570918 5.~~13112038~~12362336 0.00000000 0.00000000 B6III 1,969,345.00 6.~~18761~~18263% ~~995~~994.~~10965321~~45577591 5.~~13112735~~12362232 0.00000000 0.00000000 B3 8,624,000.00 5.~~72305~~68800% ~~994~~993.~~52665700~~80503247 4.~~74310413~~71063196 0.00000000 0.00000000 R 100.00 3.60000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All denominations are per $1,000.00.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1A1 0.00000000 0.00000000 1.~~96066593~~61546749 0.00000000 ~~538~~358.~~48915687~~39669464 1A2 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1A3 0.00000000 0.00000000 4.79166663 0.00000000 1000.00000000 1A4 0.00000000 0.00000000 3.~~81969600~~57990520 0.00000000 ~~788~~705.~~23597240~~60063320 1A5 0.00000000 0.00000000 4.79167006 0.00000000 1000.00000000 1A6 0.00000000 0.00000000 32.~~34364478~~96083085 0.00000000 ~~645~~515.~~99946028~~57921185 2A1 0.00000000 0.00000000 2.~~54408567~~40278130 0.00000000 ~~836~~806.~~82508039~~90843799 2A2 0.00000000 0.00000000 0.~~71307051~~69735425 0.00000000 ~~836~~806.~~82508039~~90843799 3A1 0.00000000 0.00000000 2.~~81119755~~30687322 0.00000000 ~~481~~394.~~43441627~~97487942 3A2 0.00000000 0.00000000 2.~~64008120~~16645480 0.00000000 ~~481~~394.~~43441640~~97487960 3A3 0.00000000 0.00000000 2.~~44875085~~04783873 0.00000000 ~~491~~387.~~48120172~~40488322 4A 0.00000000 0.00000000 3.~~83335802~~53300921 0.00000000 ~~676~~571.~~31039048~~65427571 5A 0.00000000 0.00000000 3.~~25001989~~12948018 0.00000000 ~~605~~576.~~52738764~~71297454 B1I 0.00000000 0.00000000 5.~~09672671~~09533674 0.00000000 991.~~97617959~~05835596 B2I 0.00000000 0.00000000 5.~~09672532~~09533592 0.00000000 991.~~97617916~~05835695 B4I 0.00000000 0.00000000 5.~~09672423~~09533773 0.00000000 991.~~97618080~~05835449 B5I 0.00000000 0.00000000 5.~~09673143~~09533714 0.00000000 991.~~97618286~~05835429 B6I 0.00000000 0.00000000 5.~~09672635~~09533437 0.00000000 991.~~97618124~~05835802 B1II 0.00000000 0.00000000 3.~~78989405~~68630270 0.00000000 ~~995~~994.~~05040649~~42761946 B2II 0.00000000 0.00000000 3.~~78989573~~68630340 0.00000000 ~~995~~994.~~05040700~~42761857 B4II 0.00000000 0.00000000 3.~~78989101~~68630336 0.00000000 ~~995~~994.~~05040872~~42762035 B5II 0.00000000 0.00000000 3.~~78989610~~68629870 0.00000000 ~~995~~994.~~05040260~~42762338 B6II 0.00000000 0.00000000 3.~~78989731~~68630228 0.00000000 ~~995~~994.~~05040573~~42761972 B1III 0.00000000 0.00000000 5.~~13112537~~12362293 0.00000000 ~~994~~993.~~45570640~~78586554 B2III 0.00000000 0.00000000 5.~~13112652~~12362337 0.00000000 ~~994~~993.~~45570618~~78586591 B4III 0.00000000 0.00000000 5.~~13112701~~12362254 0.00000000 ~~994~~993.~~45570662~~78586762 B5III 0.00000000 0.00000000 5.~~13112038~~12362336 0.00000000 ~~994~~993.~~45570918~~78586412 B6III 0.00000000 0.00000000 5.~~13112735~~12362232 0.00000000 ~~994~~993.~~45577591~~78593390 B3 0.00000000 0.00000000 4.~~74310413~~71063196 0.00000000 993.~~80503247~~06662801 R 0.00000000 0.00000000 41.~~40000000~~60000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage B3_1 6.~~15987~~16386% 0.00 0.00 2,~~823~~821,~~780~~180.0926 2,~~821~~818,~~180~~569.2697 99.~~19761814~~10583579% B3_2 4.~~56779~~44557% 0.00 0.00 2,~~411~~410,~~439~~012.8309 2,~~410~~408,~~012~~503.0970 99.~~50504088~~44276218% B3_3 6.~~18761~~18263% 0.00 0.00 3,~~341~~339,~~577~~382.9826 3,~~339~~337,~~382~~132.2694 99.~~44557058~~37858666%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7196,~~437~~312,~~900~~665.8927 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7156,~~900~~870.7690 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 7196,~~509~~369,~~801~~536.6517 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~248~~230,~~970~~976.1918 Payment of Interest and Principal 7196,~~260~~138,~~831~~559.4699 Total Withdrawals (Pool Distribution Amount) 7196,~~509~~369,~~801~~536.6517 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~243~~225,~~084~~506.2278 Securities Administration Fee, Wells Fargo Bank, NA 5,~~885~~469.9740 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~248~~230,~~970~~976.1918

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 2616 1 0 0 2717 106,~~570~~719,~~584~~618.2167 380,~~442~~076.6624 0.00 0.00 107,~~951~~099,~~026~~694.8791 60 Days 14 0 0 0 14 ~~301~~1,~~244~~446,695.1139 0.00 0.00 0.00 ~~301~~1,~~244~~446,695.1139 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 10 0 10 0.00 0.00 ~~369,434~~0.8000 0.00 ~~369,434~~0.8000 150 Days 0 0 01 0 01 0.00 0.00 0369,149.0082 0.00 0369,149.0082 180+ Days 0 0 1 0 1 1 0.00 0.00 ~~490,076.90~~ 0.00 ~~490~~489,~~076~~570.9066 489,570.66 Totals 2720 1 21 01 3023 108,~~871~~166,~~828~~314.3206 380,~~442~~076.6624 ~~859~~369,~~511~~149.7082 0489,570.0066 129,~~111~~405,~~782~~110.6878 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.~~406926~~962117% 0.~~054113~~060132% 0.000000% 0.000000% 1.~~461039~~022249% 10.~~207992~~858021% 0.~~043476~~048532% 0.000000% 0.000000% 10.~~251468~~906553% 60 Days 0.~~054113~~240529% 0.000000% 0.000000% 0.000000% 0.~~054113~~240529% 0.~~034426~~184727% 0.000000% 0.000000% 0.000000% 0.~~034426~~184727% 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.~~054113~~000000% 0.000000% 0.~~054113~~000000% 0.000000% 0.000000% 0.~~042218~~000000% 0.000000% 0.~~042218~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~060132% 0.000000% 0.~~000000~~060132% 0.000000% 0.000000% 0.~~000000~~047136% 0.000000% 0.~~000000~~047136% 180+ Days 0.000000% 0.000000% 0.~~054113~~000000% 0.~~000000~~060132% 0.~~054113~~060132% 0.000000% 0.000000% 0.~~056005~~000000% 0.~~000000~~062513% 0.~~056005~~062513% Totals 1.~~461039~~202646% 0.~~054113~~060132% 0.~~108225~~060132% 0.~~000000~~060132% 1.~~623377~~383043% 1.~~242417~~042748% 0.~~043476~~048532% 0.~~098224~~047136% 0.~~000000~~062513% 1.~~384118~~200929%

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 68 1 0 0 79 23,~~753~~313,~~801~~974.3907 380,~~442~~076.6624 0.00 0.00 3,~~134~~694,~~244~~050.0531 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 10 0 10 0.00 0.00 ~~369,434~~0.8000 0.00 ~~369,434~~0.8000 150 Days 0 0 01 0 01 0.00 0.00 0369,149.0082 0.00 0369,149.0082 180 Days 0 0 1 0 1 1 0.00 0.00 ~~490,076.90~~ 0.00 ~~490~~489,~~076~~570.9066 489,570.66 Totals 68 1 21 01 911 23,~~753~~313,~~801~~974.3907 380,~~442~~076.6624 ~~859~~369,~~511~~149.7082 0489,570.0066 34,~~993~~552,~~755~~770.7579 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~665927~~972053% 0.~~110988~~121507% 0.000000% 0.000000% 01.~~776915~~093560% 01.~~789105~~053988% 0.~~109016~~120881% 0.000000% 0.000000% 01.~~898121~~174869% 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.~~110988~~000000% 0.000000% 0.~~110988~~000000% 0.000000% 0.000000% 0.~~105862~~000000% 0.000000% 0.~~105862~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~121507% 0.000000% 0.~~000000~~121507% 0.000000% 0.000000% 0.~~000000~~117406% 0.000000% 0.~~000000~~117406% 180 Days 0.000000% 0.000000% 0.~~110988~~000000% 0.~~000000~~121507% 0.~~110988~~121507% 0.000000% 0.000000% 0.~~140432~~000000% 0.~~000000~~155705% 0.~~140432~~155705% Totals 0.~~665927~~972053% 0.~~110988~~121507% 0.~~221976~~121507% 0.~~000000~~121507% 01.~~998890~~336574% 01.~~789105~~053988% 0.~~109016~~120881% 0.~~246294~~117406% 0.~~000000~~155705% 1.~~144416~~447979% 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 72 0 0 0 7 2 778,~~408,737~~065.2996 0.00 0.00 0.00 2778,~~408,737~~065.2996 60 Days 02 0 0 0 02 0789,901.0059 0.00 0.00 0.00 0789,901.0059 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 74 0 0 0 74 21,~~408~~567,~~737~~967.2955 0.00 0.00 0.00 21,~~408~~567,~~737~~967.2955 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~389078~~711744% 0.000000% 0.000000% 0.000000% 20.~~389078~~711744% 10.~~291589~~431520% 0.000000% 0.000000% 0.000000% 10.~~291589~~431520% 60 Days 0.~~000000~~711744% 0.000000% 0.000000% 0.000000% 0.~~000000~~711744% 0.~~000000~~438084% 0.000000% 0.000000% 0.000000% 0.~~000000~~438084% 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 21.~~389078~~423488% 0.000000% 0.000000% 0.000000% 21.~~389078~~423488% 10.~~291589~~869605% 0.000000% 0.000000% 0.000000% 10.~~291589~~869605% 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 10 0 0 0 10 ~~351,286~~0.5100 0.00 0.00 0.00 ~~351,286~~0.5100 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 ~~351,286~~0.5100 0.00 0.00 0.00 ~~351,286~~0.5100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~775194~~000000% 0.000000% 0.000000% 0.000000% 0.~~775194~~000000% 0.~~305381~~000000% 0.000000% 0.000000% 0.000000% 0.~~305381~~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.~~775194~~000000% 0.000000% 0.000000% 0.000000% 0.~~775194~~000000% 0.~~305381~~000000% 0.000000% 0.000000% 0.000000% 0.~~305381~~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 126 0 0 0 126 52,~~056~~627,~~759~~578.0264 0.00 0.00 0.00 52,~~056~~627,~~759~~578.0264 60 Days 01 0 0 0 01 0355,831.0068 0.00 0.00 0.00 0355,831.0068 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 127 0 0 0 127 52,~~056~~983,~~759~~410.0232 0.00 0.00 0.00 52,~~056~~983,~~759~~410.0232 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~443992~~425178% 0.000000% 0.000000% 0.000000% 21.~~443992~~425178% 21.~~384961~~453724% 0.000000% 0.000000% 0.000000% 21.~~384961~~453724% 60 Days 0.~~000000~~237530% 0.000000% 0.000000% 0.000000% 0.~~000000~~237530% 0.~~000000~~196866% 0.000000% 0.000000% 0.000000% 0.~~000000~~196866% 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 21.~~443992~~662708% 0.000000% 0.000000% 0.000000% 21.~~443992~~662708% 21.~~384961~~650591% 0.000000% 0.000000% 0.000000% 21.~~384961~~650591% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 ~~301~~300,~~244~~962.1112 0.00 0.00 0.00 ~~301~~300,~~244~~962.1112 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 ~~301~~300,~~244~~962.1112 0.00 0.00 0.00 ~~301~~300,~~244~~962.1112 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 23.~~941176~~030303% 0.000000% 0.000000% 0.000000% 23.~~941176~~030303% 2.~~405444~~516845% 0.000000% 0.000000% 0.000000% 2.~~405444~~516845% 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.~~941176~~030303% 0.000000% 0.000000% 0.000000% 23.~~941176~~030303% 2.~~405444~~516845% 0.000000% 0.000000% 0.000000% 2.~~405444~~516845%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7156,~~900~~870.7690

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 6.~~170868~~127552% Weighted Average Net Coupon 5.~~861115~~818305% Weighted Average Pass-Through Rate 5.~~853615~~810805% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count 1,~~957~~848 Number Of Loans Paid In Full ~~109~~185 Ending Scheduled Collateral Loan Count 1,~~848~~663 Beginning Scheduled Collateral Balance ~~941~~875,~~721~~054,~~474~~372.0835 Ending Scheduled Collateral Balance ~~875~~783,~~054~~153,~~372~~121.3532 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~875~~783,~~054~~153,~~372~~121.3532 Monthly P &I Constant 5,~~559~~153,~~484~~464.0950 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~716~~685,~~784~~179.7058 Unscheduled Principal 6591,~~950~~216,~~317~~071.0345

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Semi-Annual Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~417801~~421823 4.~~950290~~828068 6.~~430199~~436325 Weighted Average Net Rate 6.~~167366~~171362 4.~~575290~~453067 6.~~067302~~073969 Weighted Average Maturity ~~350~~349 ~~348~~347 ~~348~~347 Beginning Loan Count ~~950~~901 ~~297~~293 ~~148~~129 Loans Paid In Full 4978 412 1924 Ending Loan Count ~~901~~823 ~~293~~281 ~~129~~105 Beginning Scheduled Balance ~~371~~348,~~062~~977,~~599~~756.4373 ~~190~~186,~~396~~494,~~573~~157.8528 ~~138~~115,~~544~~032,~~858~~107.3007 Ending scheduled Balance ~~348~~314,~~977~~422,~~756~~406.7320 ~~186~~180,~~494~~308,~~157~~096.2832 ~~115~~95,~~032~~716,~~107~~649.0709 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 2,~~326~~190,~~139~~451.4090 ~~898~~867,~~159~~062.8459 ~~778~~649,~~295~~650.6794 Scheduled Principal ~~341~~322,~~634~~890.4574 ~~112~~116,~~727~~723.8993 3532,~~903~~664.2024 Unscheduled Principal 2134,~~743~~232,~~208~~459.2579 36,~~789~~069,~~688~~337.6803 2319,~~476~~282,~~848~~793.0374 Scheduled Interest 1,~~984~~867,~~504~~561.9516 ~~785~~750,~~431~~338.9566 ~~742~~616,~~392~~986.4770 Servicing Fees 7772,~~439~~837.1274 5958,~~499~~279.0349 4134,~~897~~735.8951 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 2,~~319~~181.2034 1,~~190~~165.0158 ~~865~~719.9503 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,~~904~~792,~~746~~542.6308 ~~724~~690,~~742~~893.9159 ~~699~~581,~~628~~532.6316 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.~~159867~~163861 4.~~567790~~445568 6.~~059802~~066469

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed & Mixed ARM Weighted Average Coupon Rate 6.~~610091~~598256 6.~~507076~~473488 6.~~170868~~127552 Weighted Average Net Rate 6.~~288017~~276237 6.~~243330~~209329 5.~~861115~~818305 Weighted Average Maturity ~~348~~347 ~~342~~341 ~~347~~346 Beginning Loan Count ~~527~~491 3534 1,~~957~~848 Loans Paid In Full 3670 1 ~~109~~185 Ending Loan Count ~~491~~421 3433 1,~~848~~663 Beginning Scheduled Balance ~~228~~212,~~803~~026,~~359~~919.7743 12,~~914~~523,~~082~~431.7384 ~~941~~875,~~721~~054,~~474~~372.0835 Ending scheduled Balance ~~212~~180,~~026~~748,~~919~~056.4314 1211,~~523~~957,~~431~~913.8457 ~~875~~783,~~054~~153,~~372~~121.3532 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1,~~473~~365,~~753~~909.3346 8380,~~135~~389.8561 5,~~559~~153,~~484~~464.0950 Scheduled Principal ~~213~~200,~~410~~069.7463 1312,~~108~~831.4204 ~~716~~685,~~784~~179.7058 Unscheduled Principal 1631,~~563~~078,~~029~~793.6066 ~~377~~552,~~542~~687.4723 6591,~~950~~216,~~317~~071.0345 Scheduled Interest 1,~~260~~165,~~342~~839.5983 7067,~~027~~558.4357 4,~~842~~468,~~699~~284.3992 Servicing Fees 6156,~~409~~897.8223 2,~~838~~756.3681 ~~243~~225,~~084~~506.2278 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,~~430~~325.1118 8078.7027 5,~~885~~469.9740 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,~~197~~107,~~502~~617.6642 6764,~~108~~723.3749 4,~~593~~237,~~729~~308.2074 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.~~280517~~268736 6.~~235831~~201828 5.~~853615~~810805

Group Miscellaneous Reporting Items 1 Bankruptcy $106,454.00 1 Fraud $8,752,845.00 1 Special Hazard $3,~~965~~961,~~420~~862.8828 2 Bankruptcy $100,000.00 2 Fraud $4,405,126.00 2 Special Hazard $8,000,000.00 3 Bankruptcy for groups 3, 4, & 5 $100,365.00 3 Fraud for groups 3, 4, & 5 $11,199,237.00 3 Special Hazard for groups 3, 4, & 5 $108,~~752~~750,~~937~~815.6054

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THROUGH CERT SER 2002-1A