8-K 1 sac0205a.txt DECEMBER 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): December 26, 2002 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-5A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-82904-01 Pooling and Servicing Agreement) (Commission 22-3844521 (State or other File Number) 52-2365544 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-5A Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Callable Certificates, Series 2002-5A Trust, relating to the December 26, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-5A Trust By: Wells Fargo Bank Minnesota, NA, as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-5A Trust, relating to the December 26, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 SASC Series: 2002-5A Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 86358RYP6 SEN 6.~~42952~~42209% ~~138~~129,~~223~~720,~~587~~622.8838 ~~740~~694,~~592~~231.2523 85,~~502~~620,~~965~~754.5058 1-A2 86358RYQ4 SEN 5.35000% 2019,~~942~~654,~~967~~639.8675 9387,~~370~~626.7394 1851,~~288,328~~629.1148 1-A3 86358RYR2 SEN 5.33000% ~~162~~152,~~700~~691,~~053~~392.2895 ~~722~~678,~~659~~204.4027 106,~~008~~616,~~660~~070.3399 1-A4 86358RYS0 SEN 6.~~42952~~42209% 54,~~183~~864,~~803~~916.4043 2726,~~774~~035.4577 ~~318~~210,~~886~~795.9733 1-A5 86358RYT8 SEN 5.00000% 0.00 ~~167~~156,~~916~~520.2319 0.00 2-A1 86358RYU5 SEN 6.31000% ~~134~~128,~~766~~262,~~124~~891.3431 ~~708~~674,~~645~~449.2004 610,~~503~~122,~~233~~375.0397 2-A2 86358RYV3 SEN 6.31000% 3,~~369~~207,~~719~~111.4833 1716,~~719~~864.1106 ~~162~~253,~~608~~101.1694 2-A3 86358RYW1 SEN 5.00000% 0.00 2,~~226~~396.8020 0.00 3-A 86358RYX9 SEN 6.~~62664~~62290% 3736,~~949~~075,~~357~~492.9730 ~~209~~199,~~564~~103.0663 12,~~873~~815,~~865~~343.6777 4-A 86358RYY7 SEN 6.~~19367~~17863% ~~140~~128,~~600~~314,~~603~~810.4349 ~~725~~660,~~694~~674.4294 1215,~~285~~733,~~792~~168.9449 5-A 86358RYZ4 SEN 6.~~00516~~02887% 7062,~~054~~031,~~824~~117.0816 ~~350~~311,~~575~~647.0568 810,~~023~~334,~~706~~160.9382 6-A 86358RZA8 SEN 6.~~42684~~43808% 3633,~~966~~633,~~303~~042.2645 ~~197~~180,~~980~~443.4544 3,~~333~~403,~~260~~912.8119 B1 86358RZB6 SUB 6.~~32808~~32600% 20,~~129~~116,~~031~~737.7906 106,~~148~~048.4168 12,~~294~~274.7381 B2 86358RZC4 SUB 6.~~32808~~32600% 9,~~819~~813,~~039~~042.9047 51,~~779~~731.7106 5,~~997~~987.4371 B3 86358RZD2 SUB 6.~~32808~~32600% 5,~~399~~396,~~476~~178.1012 28,~~473~~446.5984 3,~~297~~292.9863 B4 86358RA98 SUB 6.~~32808~~32600% 3,~~433~~431,~~676~~579.4315 18,~~107~~090.1413 2,~~097~~093.2888 B5 86358RB22 SUB 6.~~32808~~32600% 2,~~452~~451,~~768~~270.2814 12,~~934~~922.4327 1,~~498~~495.1471 B6 86358RB30 SUB 6.~~32808~~32600% 2,~~962~~960,~~333~~524.7539 15,~~621~~606.5789 1,~~809~~806.3545 R SAC025AUR RES 6.~~42209~~42173% 0.00 0.0035 0.00 LR SAC025ALR RES 0.00000% 0.00 0.00 0.00 Totals ~~794~~742,~~953~~625,~~671~~367.2388 43,~~197~~921,~~783~~043.0061 5255,~~328~~988,~~303~~264.3675

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~129~~124,~~720~~099,~~622~~867.3880 96,~~243~~314,~~557~~985.7581 0.00 1-A2 0.00 1918,~~654~~803,~~639~~010.7527 1939,~~381,698~~256.8442 0.00 1-A3 0.00 ~~152~~146,~~691~~075,~~392~~321.9596 107,~~731~~294,~~319~~275.7326 0.00 1-A4 0.00 4,~~864~~654,~~916~~121.4310 ~~346~~236,~~661~~831.4210 0.00 1-A5 0.00 0.00 ~~167~~156,~~916~~520.2319 0.00 2-A1 0.00 ~~128~~118,~~262~~140,~~891~~515.3135 710,~~211~~796,~~878~~825.2301 0.00 2-A2 0.00 32,~~207~~954,~~111~~009.3339 ~~180~~269,~~327~~966.2700 0.00 2-A3 0.00 0.00 2,~~226~~396.8020 0.00 3-A 0.00 3633,~~075~~260,~~492~~148.3053 23,~~083~~014,~~429~~447.7340 0.00 4-A 0.00 ~~128~~112,~~314~~581,~~810~~642.4900 1316,~~011~~393,~~487~~843.3643 0.00 5-A 0.00 6251,~~031~~696,~~117~~956.1633 810,~~374~~645,~~281~~808.9850 0.00 6-A 0.00 3330,~~633~~229,~~042~~130.4526 3,~~531~~584,~~241~~355.2663 0.00 B1 0.00 20,~~116~~104,~~737~~462.0626 118,~~443~~323.1449 0.00 B2 0.00 9,~~813~~807,~~042~~054.4776 57,~~777~~718.1477 0.00 B3 0.00 5,~~396~~392,~~178~~885.1249 31,~~771~~739.5747 0.00 B4 0.00 3,~~431~~429,~~579~~485.1527 20,~~204~~184.4201 0.00 B5 0.00 2,~~451~~449,~~270~~774.1443 14,~~432~~417.5798 0.00 B6 0.00 2,~~960~~958,~~524~~717.3995 17,~~430~~413.9234 0.00 R 0.00 0.00 0.0035 0.00 LR 0.00 0.00 0.00 0.00 Totals 0.00 ~~742~~686,~~625~~637,~~367~~103.8815 5659,~~526~~909,~~086~~308.36 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 165,000,000.00 ~~138~~129,~~223~~720,~~587~~622.8838 ~~100~~95,~~701~~750.2734 85,~~402~~525,~~264~~004.2324 0.00 0.00 1-A2 25,000,000.00 2019,~~942~~654,~~967~~639.8675 1514,~~257~~507.7763 1837,~~273,070~~121.3486 0.00 0.00 1-A3 194,218,000.00 ~~162~~152,~~700~~691,~~053~~392.2895 ~~118~~112,~~533~~705.3369 96,~~890~~503,~~127~~365.0030 0.00 0.00 1-A4 6,188,000.00 54,~~183~~864,~~803~~916.4043 3,~~776~~590.6093 ~~315~~207,~~110~~204.3740 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 160,613,000.00 ~~134~~128,~~766~~262,~~124~~891.3431 8582,~~604~~826.2439 610,~~417~~039,~~628~~549.7958 0.00 0.00 2-A2 4,016,000.00 3,~~369~~207,~~719~~111.4833 2,~~140~~071.4701 ~~160~~251,~~467~~030.6993 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 3-A 52,632,000.00 3736,~~949~~075,~~357~~492.9730 3129,~~279~~934.8709 12,~~842~~785,~~585~~409.8068 0.00 0.00 4-A 170,009,000.00 ~~140~~128,~~600~~314,~~603~~810.4349 3127,~~662~~604.9720 1215,~~254~~705,~~129~~564.9729 0.00 0.00 5-A 115,871,000.00 7062,~~054~~031,~~824~~117.0816 6050,~~459~~891.0804 710,~~963~~283,~~247~~269.8578 0.00 0.00 6-A 48,234,000.00 3633,~~966~~633,~~303~~042.2645 3,~~783~~685.3964 3,~~329~~400,~~477~~226.4255 0.00 0.00 B1 20,213,000.00 20,~~129~~116,~~031~~737.7906 12,~~294~~274.7381 0.00 0.00 0.00 B2 9,860,000.00 9,~~819~~813,~~039~~042.9047 5,~~997~~987.4371 0.00 0.00 0.00 B3 5,422,000.00 5,~~399~~396,~~476~~178.1012 3,~~297~~292.9863 0.00 0.00 0.00 B4 3,448,000.00 3,~~433~~431,~~676~~579.4315 2,~~097~~093.2888 0.00 0.00 0.00 B5 2,463,000.00 2,~~452~~451,~~768~~270.2814 1,~~498~~495.1471 0.00 0.00 0.00 B6 2,974,691.00 2,~~962~~960,~~333~~524.7539 1,~~809~~806.3545 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 LR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 986,161,791.00 ~~794~~742,~~953~~625,~~671~~367.2388 ~~480~~450,~~193~~518.9015 5155,~~848~~537,~~109~~746.4661 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 85,~~502~~620,~~965~~754.5058 ~~129~~124,~~720~~099,~~622~~867.3880 0.~~78618559~~75212041 85,~~502~~620,~~965~~754.5058 1-A2 1851,~~288,328~~629.1148 1918,~~654~~803,~~639~~010.7527 0.~~78618559~~75212041 1851,~~288,328~~629.1148 1-A3 106,~~008~~616,~~660~~070.3399 ~~152~~146,~~691~~075,~~392~~321.9596 0.~~78618559~~75212041 106,~~008~~616,~~660~~070.3399 1-A4 ~~318~~210,~~886~~795.9733 4,~~864~~654,~~916~~121.4310 0.~~78618559~~75212041 ~~318~~210,~~886~~795.9733 1-A5 0.00 0.00 0.00000000 0.00 2-A1 610,~~503~~122,~~233~~375.0397 ~~128~~118,~~262~~140,~~891~~515.3135 0.~~79858350~~73556011 610,~~503~~122,~~233~~375.0397 2-A2 ~~162~~253,~~608~~101.1694 32,~~207~~954,~~111~~009.3339 0.~~79858350~~73556011 ~~162~~253,~~608~~101.1694 2-A3 0.00 0.00 0.00000000 0.00 3-A 12,~~873~~815,~~865~~343.6777 3633,~~075~~260,~~492~~148.3053 0.~~68542887~~63193777 12,~~873~~815,~~865~~343.6777 4-A 1215,~~285~~733,~~792~~168.9449 ~~128~~112,~~314~~581,~~810~~642.4900 0.~~75475305~~66220989 1215,~~285~~733,~~792~~168.9449 5-A 810,~~023~~334,~~706~~160.9382 6251,~~031~~696,~~117~~956.1633 0.~~53534635~~44615958 810,~~023~~334,~~706~~160.9382 6-A 3,~~333~~403,~~260~~912.8119 3330,~~633~~229,~~042~~130.4526 0.~~69728910~~62671830 3,~~333~~403,~~260~~912.8119 B1 12,~~294~~274.7381 20,~~116~~104,~~737~~462.0626 0.~~99523757~~99463030 12,~~294~~274.7381 B2 5,~~997~~987.4371 9,~~813~~807,~~042~~054.4776 0.~~99523757~~99463030 5,~~997~~987.4371 B3 3,~~297~~292.9863 5,~~396~~392,~~178~~885.1249 0.~~99523757~~99463030 3,~~297~~292.9863 B4 2,~~097~~093.2888 3,~~431~~429,~~579~~485.1527 0.~~99523757~~99463030 2,~~097~~093.2888 B5 1,~~498~~495.1471 2,~~451~~449,~~270~~774.1443 0.~~99523757~~99463030 1,~~498~~495.1471 B6 1,~~809~~806.3545 2,~~960~~958,~~524~~717.3995 0.~~99523762~~99463035 1,~~809~~806.3545 R 0.00 0.00 0.00000000 0.00 LR 0.00 0.00 0.00000000 0.00 Totals 5255,~~328~~988,~~303~~264.3675 ~~742~~686,~~625~~637,~~367~~103.8815 0.~~75304618~~69627226 5255,~~328~~988,~~303~~264.3675

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 165,000,000.00 ~~837~~786.~~71871442~~18559018 0.~~61031073~~58030509 5033.~~92281352~~48487418 0.00000000 1-A2 25,000,000.00 ~~837~~786.~~71871440~~18559000 0.~~61031080~~58030520 5033.~~92281360~~48487440 0.00000000 1-A3 194,218,000.00 ~~837~~786.~~71871443~~18559016 0.~~61031073~~58030507 5033.~~92281354~~48487421 0.00000000 1-A4 6,188,000.00 ~~837~~786.~~71871364~~18558985 0.~~61031028~~58030543 5033.~~92281351~~48487395 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 160,613,000.00 ~~839~~798.~~07357649~~58349766 0.~~53298450~~51568920 3962.~~95709432~~50770224 0.00000000 2-A2 4,016,000.00 ~~839~~798.~~07357570~~58349851 0.~~53298556~~51568974 3962.~~95709412~~50770169 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A 52,632,000.00 ~~721~~685.~~03203317~~42887027 0.~~59431278~~56874316 3552.~~00885013~~92236054 0.00000000 4-A 170,009,000.00 ~~827~~754.~~01858978~~75304537 0.~~18624290~~16236905 7292.~~07930151~~38078155 0.00000000 5-A 115,871,000.00 ~~604~~535.~~59324663~~34635206 0.~~52177922~~43920429 6888.~~72511543~~74757083 0.00000000 6-A 48,234,000.00 ~~766~~697.~~39514160~~28910001 0.~~07843824~~07641166 6970.~~02760335~~49439296 0.00000000 B1 20,213,000.00 995.~~84583140~~23757285 0.~~60825855~~60727304 0.00000000 0.00000000 B2 9,860,000.00 995.~~84583164~~23757302 0.~~60825862~~60727282 0.00000000 0.00000000 B3 5,422,000.00 995.~~84583180~~23757285 0.~~60825895~~60727222 0.00000000 0.00000000 B4 3,448,000.00 995.~~84583237~~23757251 0.~~60825986~~60727378 0.00000000 0.00000000 B5 2,463,000.00 995.~~84583029~~23757207 0.~~60825822~~60727162 0.00000000 0.00000000 B6 2,974,691.00 995.~~84587105~~23761964 0.~~60824805~~60727316 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 LR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are Per 1,000 Denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 5134.~~53312424~~06517927 ~~786~~752.~~18559018~~12041091 0.~~78618559~~75212041 5134.~~53312424~~06517927 1-A2 0.00000000 5134.~~53312440~~06517920 ~~786~~752.~~18559000~~12041080 0.~~78618559~~75212041 5134.~~53312440~~06517920 1-A3 0.00000000 5134.~~53312427~~06517928 ~~786~~752.~~18559016~~12041088 0.~~78618559~~75212041 5134.~~53312427~~06517928 1-A4 0.00000000 5134.~~53312379~~06517938 ~~786~~752.~~18558985~~12041047 0.~~78618559~~75212041 5134.~~53312379~~06517938 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 4063.~~49007882~~02339144 ~~798~~735.~~58349766~~56010628 0.~~79858350~~73556011 4063.~~49007882~~02339144 2-A2 0.00000000 4063.~~49007968~~02339143 ~~798~~735.~~58349851~~56010707 0.~~79858350~~73556011 4063.~~49007968~~02339143 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A 0.00000000 3553.~~60316290~~49110370 ~~685~~631.~~42887027~~93776657 0.~~68542887~~63193777 3553.~~60316290~~49110370 4-A 0.00000000 7292.~~26554441~~54315060 ~~754~~662.~~75304537~~20989477 0.~~75475305~~66220989 7292.~~26554441~~54315060 5-A 0.00000000 6989.~~24689465~~18677512 ~~535~~446.~~34635206~~15957686 0.~~53534635~~44615958 6989.~~24689465~~18677512 6-A 0.00000000 6970.~~10604159~~57080462 ~~697~~626.~~28910001~~71829539 0.~~69728910~~62671830 6970.~~10604159~~57080462 B1 0.00000000 0.~~60825855~~60727304 ~~995~~994.~~23757285~~63030030 0.~~99523757~~99463030 0.~~60825855~~60727304 B2 0.00000000 0.~~60825862~~60727282 ~~995~~994.~~23757302~~63030020 0.~~99523757~~99463030 0.~~60825862~~60727282 B3 0.00000000 0.~~60825895~~60727222 ~~995~~994.~~23757285~~63030063 0.~~99523757~~99463030 0.~~60825895~~60727222 B4 0.00000000 0.~~60825986~~60727378 ~~995~~994.~~23757251~~63029872 0.~~99523757~~99463030 0.~~60825986~~60727378 B5 0.00000000 0.~~60825822~~60727162 ~~995~~994.~~23757207~~63030045 0.~~99523757~~99463030 0.~~60825822~~60727162 B6 0.00000000 0.~~60824805~~60727316 ~~995~~994.~~23761964~~63034984 0.~~99523762~~99463035 0.~~60824805~~60727316 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 165,000,000.00 6.~~42952~~42209% ~~138~~129,~~223~~720,~~587~~622.8838 ~~740~~694,~~592~~231.2523 0.00 0.00 1-A2 25,000,000.00 5.35000% 2019,~~942~~654,~~967~~639.8675 9387,~~370~~626.7394 0.00 0.00 1-A3 194,218,000.00 5.33000% ~~162~~152,~~700~~691,~~053~~392.2895 ~~722~~678,~~659~~204.4027 0.00 0.00 1-A4 6,188,000.00 6.~~42952~~42209% 54,~~183~~864,~~803~~916.4043 2726,~~774~~035.4577 0.00 0.00 1-A5 0.00 5.00000% 4037,~~299~~564,~~896~~846.2139 ~~167~~156,~~916~~520.2319 0.00 0.00 2-A1 160,613,000.00 6.31000% ~~134~~128,~~766~~262,~~124~~891.3431 ~~708~~674,~~645~~449.2004 0.00 0.00 2-A2 4,016,000.00 6.31000% 3,~~369~~207,~~719~~111.4833 1716,~~719~~864.1106 0.00 0.00 2-A3 0.00 5.00000% ~~534~~575,~~431~~087.9158 2,~~226~~396.8020 0.00 0.00 3-A 52,632,000.00 6.~~62664~~62290% 3736,~~949~~075,~~357~~492.9730 ~~209~~199,~~564~~103.0663 0.00 0.00 4-A 170,009,000.00 6.~~19367~~17863% ~~140~~128,~~600~~314,~~603~~810.4349 ~~725~~660,~~694~~674.4294 0.00 0.00 5-A 115,871,000.00 6.~~00516~~02887% 7062,~~054~~031,~~824~~117.0816 ~~350~~311,~~575~~647.0568 0.00 0.00 6-A 48,234,000.00 6.~~42684~~43808% 3633,~~966~~633,~~303~~042.2645 ~~197~~180,~~980~~443.4544 0.00 0.00 B1 20,213,000.00 6.~~32808~~32600% 20,~~129~~116,~~031~~737.7906 106,~~148~~048.4168 0.00 0.00 B2 9,860,000.00 6.~~32808~~32600% 9,~~819~~813,~~039~~042.9047 51,~~779~~731.7106 0.00 0.00 B3 5,422,000.00 6.~~32808~~32600% 5,~~399~~396,~~476~~178.1012 28,~~473~~446.5984 0.00 0.00 B4 3,448,000.00 6.~~32808~~32600% 3,~~433~~431,~~676~~579.4315 18,~~107~~090.1413 0.00 0.00 B5 2,463,000.00 6.~~32808~~32600% 2,~~452~~451,~~768~~270.2814 12,~~934~~922.4327 0.00 0.00 B6 2,974,691.00 6.~~32808~~32600% 2,~~962~~960,~~333~~524.7539 15,~~621~~606.5789 0.00 0.00 R 100.00 6.~~42209~~42173% 0.00 0.00 0.00 0.00 LR 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 986,161,791.00 43,~~197~~921,~~783~~043.0026 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.00 0.00 ~~740~~694,~~592~~231.2523 0.00 ~~129~~124,~~720~~099,~~622~~867.3880 1-A2 0.00 0.00 9387,~~370~~626.7394 0.00 1918,~~654~~803,~~639~~010.7527 1-A3 0.00 0.00 ~~722~~678,~~659~~204.4027 0.00 ~~152~~146,~~691~~075,~~392~~321.9596 1-A4 0.00 0.00 2726,~~774~~035.4577 0.00 4,~~864~~654,~~916~~121.4310 1-A5 0.00 0.00 ~~167~~156,~~916~~520.2319 0.00 3735,~~564~~925,~~846~~444.3938 2-A1 0.00 0.00 ~~708~~674,~~645~~449.2004 0.00 ~~128~~118,~~262~~140,~~891~~515.3135 2-A2 0.00 0.00 1716,~~719~~864.1106 0.00 32,~~207~~954,~~111~~009.3339 2-A3 0.00 0.00 2,~~226~~396.8020 0.00 ~~575~~325,~~087~~939.5861 3-A 0.00 0.00 ~~209~~199,~~564~~103.0663 0.00 3633,~~075~~260,~~492~~148.3053 4-A 0.00 0.00 ~~725~~660,~~694~~674.4294 0.00 ~~128~~112,~~314~~581,~~810~~642.4900 5-A 0.00 0.00 ~~350~~311,~~575~~647.0568 0.00 6251,~~031~~696,~~117~~956.1633 6-A 0.00 0.00 ~~197~~180,~~980~~443.4544 0.00 3330,~~633~~229,~~042~~130.4526 B1 0.00 0.00 106,~~148~~048.4168 0.00 20,~~116~~104,~~737~~462.0626 B2 0.00 0.00 51,~~779~~731.7106 0.00 9,~~813~~807,~~042~~054.4776 B3 0.00 0.00 28,~~473~~446.5984 0.00 5,~~396~~392,~~178~~885.1249 B4 0.00 0.00 18,~~107~~090.1413 0.00 3,~~431~~429,~~579~~485.1527 B5 0.00 0.00 12,~~934~~922.4327 0.00 2,~~451~~449,~~270~~774.1443 B6 0.00 0.00 15,~~621~~606.5789 0.00 2,~~960~~958,~~524~~717.3995 R 0.00 0.00 0.0035 0.00 0.00 LR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 43,~~197~~921,~~783~~043.0061 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 165,000,000.00 6.~~42952~~42209% ~~837~~786.~~71871442~~18559018 4.~~48843788~~20746200 0.00000000 0.00000000 1-A2 25,000,000.00 5.35000% ~~837~~786.~~71871440~~18559000 3.~~73482920~~50507760 0.00000000 0.00000000 1-A3 194,218,000.00 5.33000% ~~837~~786.~~71871443~~18559016 3.~~72086727~~49197433 0.00000000 0.00000000 1-A4 6,188,000.00 6.~~42952~~42209% ~~837~~786.~~71871364~~18558985 4.~~48843730~~20746122 0.00000000 0.00000000 1-A5 0.00 5.00000% ~~822~~766.~~59078124~~76367051 3.~~42746150~~19484856 0.00000000 0.00000000 2-A1 160,613,000.00 6.31000% ~~839~~798.~~07357649~~58349766 4.~~41212853~~19921825 0.00000000 0.00000000 2-A2 4,016,000.00 6.31000% ~~839~~798.~~07357570~~58349851 4.~~41212898~~19921813 0.00000000 0.00000000 2-A3 0.00 5.00000% ~~392~~422.~~94845081~~84109427 1.~~63728549~~76183918 0.00000000 0.00000000 3-A 52,632,000.00 6.~~62664~~62290% ~~721~~685.~~03203317~~42887027 3.~~98168529~~78293871 0.00000000 0.00000000 4-A 170,009,000.00 6.~~19367~~17863% ~~827~~754.~~01858978~~75304537 43.~~26856472~~88611744 0.00000000 0.00000000 5-A 115,871,000.00 6.~~00516~~02887% ~~604~~535.~~59324663~~34635206 32.~~02556334~~68960896 0.00000000 0.00000000 6-A 48,234,000.00 6.~~42684~~43808% ~~766~~697.~~39514160~~28910001 43.~~10458287~~74100095 0.00000000 0.00000000 B1 20,213,000.00 6.~~32808~~32600% 995.~~84583140~~23757285 5.~~25149211~~24655816 0.00000000 0.00000000 B2 9,860,000.00 6.~~32808~~32600% 995.~~84583164~~23757302 5.~~25149189~~24655781 0.00000000 0.00000000 B3 5,422,000.00 6.~~32808~~32600% 995.~~84583180~~23757285 5.~~25149207~~24655847 0.00000000 0.00000000 B4 3,448,000.00 6.~~32808~~32600% 995.~~84583237~~23757251 5.~~25149072~~24655742 0.00000000 0.00000000 B5 2,463,000.00 6.~~32808~~32600% 995.~~84583029~~23757207 5.~~25149411~~24655704 0.00000000 0.00000000 B6 2,974,691.00 6.~~32808~~32600% 995.~~84587105~~23761964 5.~~25149335~~24655838 0.00000000 0.00000000 R 100.00 6.~~42209~~42173% 0.00000000 0.00000000 0.00000000 0.00000000 LR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are Per 1,000 Denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~48843788~~20746200 0.00000000 ~~786~~752.~~18559018~~12041091 1-A2 0.00000000 0.00000000 3.~~73482920~~50507760 0.00000000 ~~786~~752.~~18559000~~12041080 1-A3 0.00000000 0.00000000 3.~~72086727~~49197433 0.00000000 ~~786~~752.~~18559016~~12041088 1-A4 0.00000000 0.00000000 4.~~48843730~~20746122 0.00000000 ~~786~~752.~~18558985~~12041047 1-A5 0.00000000 0.00000000 3.~~42746150~~19484856 0.00000000 ~~766~~733.~~76367051~~30063197 2-A1 0.00000000 0.00000000 4.~~41212853~~19921825 0.00000000 ~~798~~735.~~58349766~~56010628 2-A2 0.00000000 0.00000000 4.~~41212898~~19921813 0.00000000 ~~798~~735.~~58349851~~56010707 2-A3 0.00000000 0.00000000 1.~~63728549~~76183918 0.00000000 ~~422~~239.~~84109427~~65160465 3-A 0.00000000 0.00000000 3.~~98168529~~78293871 0.00000000 ~~685~~631.~~42887027~~93776657 4-A 0.00000000 0.00000000 43.~~26856472~~88611744 0.00000000 ~~754~~662.~~75304537~~20989477 5-A 0.00000000 0.00000000 32.~~02556334~~68960896 0.00000000 ~~535~~446.~~34635206~~15957686 6-A 0.00000000 0.00000000 43.~~10458287~~74100095 0.00000000 ~~697~~626.~~28910001~~71829539 B1 0.00000000 0.00000000 5.~~25149211~~24655816 0.00000000 ~~995~~994.~~23757285~~63030030 B2 0.00000000 0.00000000 5.~~25149189~~24655781 0.00000000 ~~995~~994.~~23757302~~63030020 B3 0.00000000 0.00000000 5.~~25149207~~24655847 0.00000000 ~~995~~994.~~23757285~~63030063 B4 0.00000000 0.00000000 5.~~25149072~~24655742 0.00000000 ~~995~~994.~~23757251~~63029872 B5 0.00000000 0.00000000 5.~~25149411~~24655704 0.00000000 ~~995~~994.~~23757207~~63030045 B6 0.00000000 0.00000000 5.~~25149335~~24655838 0.00000000 ~~995~~994.~~23761964~~63034984 R 0.00000000 0.00000000 03.~~00000000~~50000000 0.00000000 0.00000000 LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 5360,~~141~~057,~~726~~773.0066 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 379,~~627,780~~530.8705 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 5660,~~769~~137,~~506~~303.8771 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~243~~227,~~420~~995.5135 Payment of Interest and Principal 5659,~~526~~909,~~086~~308.36 Total Withdrawals (Pool Distribution Amount) 5660,~~769~~137,~~506~~303.8771 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~240~~225,~~439~~210.2032 Wells Fargo Bank Minnesota, N.A. 2,~~981~~785.3103 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~243~~227,~~420~~995.5135

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 ~~1,426~~24 0 0 0 ~~1,426~~24 ~~603~~8,~~436~~050,~~749~~095.6197 0.00 0.00 0.00 ~~603~~8,~~436~~050,~~749~~095.6197 60 Days 325 0 0 0 325 112,~~789~~397,~~120~~617.4673 0.00 0.00 0.00 112,~~789~~397,~~120~~617.4673 90 Days 10 0 0 0 10 ~~93,999~~0.9800 0.00 0.00 0.00 ~~93,999~~0.9800 120 Days 0 1 0 0 1 0.00 656,766.38 0.00 0.00 656,766.38 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 1 2 0 3 0.00 562,989.47 682,556.25 0.00 1,245,545.72 Totals ~~1,459~~29 2 2 0 ~~1,463~~33 ~~615~~10,~~319~~447,~~870~~713.0570 1,219,755.85 682,556.25 0.00 ~~617~~12,~~222~~350,~~182~~025.1580 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 791.~~709335~~434549% 0.000000% 0.000000% 0.000000% 791.~~709335~~434549% 811.~~216474~~171770% 0.000000% 0.000000% 0.000000% 811.~~216474~~171770% 60 Days 10.~~788709~~298864% 0.000000% 0.000000% 0.000000% 10.~~788709~~298864% 10.~~586696~~348997% 0.000000% 0.000000% 0.000000% 10.~~586696~~348997% 90 Days 0.~~055897~~000000% 0.000000% 0.000000% 0.000000% 0.~~055897~~000000% 0.~~012651~~000000% 0.000000% 0.000000% 0.000000% 0.~~012651~~000000% 120 Days 0.000000% 0.~~055897~~059773% 0.000000% 0.000000% 0.~~055897~~059773% 0.000000% 0.~~088394~~095599% 0.000000% 0.000000% 0.~~088394~~095599% 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.~~055897~~059773% 0.~~111794~~119546% 0.000000% 0.~~167691~~179319% 0.000000% 0.~~075773~~081949% 0.~~091865~~099353% 0.000000% 0.~~167638~~181301% Totals 811.~~553941~~733413% 0.~~111794~~119546% 0.~~111794~~119546% 0.000000% 811.~~777529~~972504% 821.~~815821~~520767% 0.~~164167~~177547% 0.~~091865~~099353% 0.000000% 831.~~071853~~797667%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days ~~625~~16 0 0 0 ~~625~~16 ~~250~~5,~~806~~561,~~908~~602.8152 0.00 0.00 0.00 ~~250~~5,~~806~~561,~~908~~602.8152 60 Days 223 0 0 0 223 8685,~~086,332~~817.3394 0.00 0.00 0.00 8685,~~086,332~~817.3394 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 1 0 1 0.00 0.00 581,024.16 0.00 581,024.16 Totals ~~647~~19 0 1 0 ~~648~~20 ~~258~~6,~~893~~247,~~241~~420.1446 0.00 581,024.16 0.00 ~~259~~6,~~474~~828,~~265~~444.3062 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 762.~~970443~~061856% 0.000000% 0.000000% 0.000000% 762.~~970443~~061856% 771.~~072376~~782038% 0.000000% 0.000000% 0.000000% 771.~~072376~~782038% 60 Days 20.~~709360~~386598% 0.000000% 0.000000% 0.000000% 20.~~709360~~386598% 20.~~484911~~219748% 0.000000% 0.000000% 0.000000% 20.~~484911~~219748% 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.~~123153~~128866% 0.000000% 0.~~123153~~128866% 0.000000% 0.000000% 0.~~178547~~186171% 0.000000% 0.~~178547~~186171% Totals 792.~~679803~~448454% 0.000000% 0.~~123153~~128866% 0.000000% 792.~~802956~~577320% 792.~~557287~~001787% 0.000000% 0.~~178547~~186171% 0.000000% 792.~~735834~~187957% 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 ~~268~~2 0 0 0 ~~268~~2 ~~120~~654,~~009,439~~407.6810 0.00 0.00 0.00 ~~120~~654,~~009,439~~407.6810 60 Days 50 0 0 0 50 ~~2,424,264~~0.7700 0.00 0.00 0.00 ~~2,424,264~~0.7700 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 ~~273~~2 0 0 0 ~~273~~2 ~~122~~654,~~433,704~~407.4510 0.00 0.00 0.00 ~~122~~654,~~433,704~~407.4510 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 820.~~972136~~653595% 0.000000% 0.000000% 0.000000% 820.~~972136~~653595% 860.~~174228~~507764% 0.000000% 0.000000% 0.000000% 860.~~174228~~507764% 60 Days 10.~~547988~~000000% 0.000000% 0.000000% 0.000000% 10.~~547988~~000000% 10.~~740773~~000000% 0.000000% 0.000000% 0.000000% 10.~~740773~~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 840.~~520124~~653595% 0.000000% 0.000000% 0.000000% 840.~~520124~~653595% 870.~~915001~~507764% 0.000000% 0.000000% 0.000000% 870.~~915001~~507764% 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 691 0 0 0 691 32436,~~931,745~~102.2820 0.00 0.00 0.00 32436,~~931,745~~102.2820 60 Days 02 0 0 0 02 01,711,799.0079 0.00 0.00 0.00 01,711,799.0079 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 1 0 0 1 0.00 656,766.38 0.00 0.00 656,766.38 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 1 1 0 2 0.00 562,989.47 101,532.09 0.00 664,521.56 Totals 693 2 1 0 726 322,~~931~~147,~~745~~901.2899 1,219,755.85 101,532.09 0.00 343,~~253~~469,~~033~~189.2293 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 791.~~310345~~234568% 0.000000% 0.000000% 0.000000% 791.~~310345~~234568% 851.~~378296~~219284% 0.000000% 0.000000% 0.000000% 851.~~378296~~219284% 60 Days 02.~~000000~~469136% 0.000000% 0.000000% 0.000000% 02.~~000000~~469136% 04.~~000000~~785964% 0.000000% 0.000000% 0.000000% 04.~~000000~~785964% 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% 1.~~149425~~234568% 0.000000% 0.000000% 1.~~149425~~234568% 0.000000% 1.~~702722~~836231% 0.000000% 0.000000% 1.~~702722~~836231% 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% 1.~~149425~~234568% 1.~~149425~~234568% 0.000000% 2.~~298851~~469136% 0.000000% 1.~~459597~~574044% 0.~~263230~~283870% 0.000000% 1.~~722828~~857914% Totals 793.~~310345~~703704% 2.~~298851~~469136% 1.~~149425~~234568% 0.000000% 827.~~758621~~407407% 856.~~378296~~005248% 3.~~162319~~410275% 0.~~263230~~283870% 0.000000% 889.~~803845~~699393% 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 ~~272~~4 0 0 0 ~~272~~4 ~~115~~1,~~721~~026,~~694~~541.9960 0.00 0.00 0.00 ~~115~~1,~~721~~026,~~694~~541.9960 60 Days 30 0 0 0 30 ~~751,461~~0.3100 0.00 0.00 0.00 ~~751,461~~0.3100 90 Days 10 0 0 0 10 ~~93,999~~0.9800 0.00 0.00 0.00 ~~93,999~~0.9800 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 ~~276~~4 0 0 0 ~~276~~4 ~~116~~1,~~567~~026,~~156~~541.2860 0.00 0.00 0.00 ~~116~~1,~~567~~026,~~156~~541.2860 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 821.~~926829~~337793% 0.000000% 0.000000% 0.000000% 821.~~926829~~337793% 840.~~878909~~851179% 0.000000% 0.000000% 0.000000% 840.~~878909~~851179% 60 Days 0.~~914634~~000000% 0.000000% 0.000000% 0.000000% 0.~~914634~~000000% 0.~~551178~~000000% 0.000000% 0.000000% 0.000000% 0.~~551178~~000000% 90 Days 0.~~304878~~000000% 0.000000% 0.000000% 0.000000% 0.~~304878~~000000% 0.~~068947~~000000% 0.000000% 0.000000% 0.000000% 0.~~068947~~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 841.~~146341~~337793% 0.000000% 0.000000% 0.000000% 841.~~146341~~337793% 850.~~499033~~851179% 0.000000% 0.000000% 0.000000% 850.~~499033~~851179% 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 ~~125~~1 0 0 0 ~~125~~1 55371,~~310,927~~442.0255 0.00 0.00 0.00 55371,~~310,927~~442.0255 60 Days 10 0 0 0 10 ~~287,200~~0.00 0.00 0.00 0.00 ~~287,200~~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 ~~126~~1 0 0 0 ~~126~~1 55371,~~598,127~~442.0255 0.00 0.00 0.00 55371,~~598,127~~442.0255 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 820.~~781457~~775194% 0.000000% 0.000000% 0.000000% 820.~~781457~~775194% 810.~~942268~~649861% 0.000000% 0.000000% 0.000000% 810.~~942268~~649861% 60 Days 0.~~662252~~000000% 0.000000% 0.000000% 0.000000% 0.~~662252~~000000% 0.~~425482~~000000% 0.000000% 0.000000% 0.000000% 0.~~425482~~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 830.~~443709~~775194% 0.000000% 0.000000% 0.000000% 830.~~443709~~775194% 820.~~367751~~649861% 0.000000% 0.000000% 0.000000% 820.~~367751~~649861% 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 670 0 0 0 670 ~~28,656,033~~0.8300 0.00 0.00 0.00 ~~28,656,033~~0.8300 60 Days 10 0 0 0 10 ~~239,862~~0.0500 0.00 0.00 0.00 ~~239,862~~0.0500 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 680 0 0 0 680 ~~28,895,895~~0.8800 0.00 0.00 0.00 ~~28,895,895~~0.8800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 760.~~136364~~000000% 0.000000% 0.000000% 0.000000% 760.~~136364~~000000% 790.~~803978~~000000% 0.000000% 0.000000% 0.000000% 790.~~803978~~000000% 60 Days 10.~~136364~~000000% 0.000000% 0.000000% 0.000000% 10.~~136364~~000000% 0.~~667990~~000000% 0.000000% 0.000000% 0.000000% 0.~~667990~~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 770.~~272727~~000000% 0.000000% 0.000000% 0.000000% 770.~~272727~~000000% 800.~~471968~~000000% 0.000000% 0.000000% 0.000000% 800.~~471968~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 379,~~627,780~~530.8705

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 285,000.00 0.02889992% 285,000.00 0.~~03837736~~04150664% Fraud 19,723,236.00 2.00000002% 19,723,236.00 2.~~65587965~~87243959% Special Hazard 9,861,618.00 1.00000001% 8,~~923~~917,~~283~~895.0978 1.~~20158609~~29877860% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~704094~~704385% Weighted Average Net Coupon 6.~~341145~~340470% Weighted Average Pass-Through Rate 6.~~336646~~335969% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count 1,~~905~~789 Number Of Loans Paid In Full 116 Ending Scheduled Collateral Loan Count 1,~~789~~673 Beginning Scheduled Collateral Balance ~~794~~742,~~953~~625,~~671~~367.3698 Ending Scheduled Collateral Balance ~~742~~686,~~625~~637,~~367~~103.9823 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~742~~687,~~997~~002,~~969~~897.6828 Monthly P &I Constant 4,~~921~~599,~~397~~556.0454 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~480~~450,~~193~~518.9214 Unscheduled Principal 5155,~~848~~537,~~109~~746.4661

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~809015~~801590 6.~~708844~~711371 7.~~006145~~002400 Weighted Average Net Rate 6.~~434015~~426590 6.~~333844~~336371 6.~~631145~~627399 Weighted Average Maturity 349 350 ~~351~~348 ~~349~~ Beginning Loan Count ~~852~~812 ~~339~~323 9187 Loans Paid In Full 4036 1617 46 Ending Loan Count ~~812~~776 ~~323~~306 8781 Beginning Scheduled Balance ~~345~~325,~~355~~223,~~836~~659.9482 ~~145~~139,~~860~~189,~~152~~404.6695 4038,~~417~~541,~~372~~472.1521 Ending scheduled Balance ~~325~~311,~~223~~910,~~659~~907.8255 ~~139~~128,~~189~~808,~~404~~942.9520 3835,~~541~~724,~~472~~082.2126 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 2,~~211~~083,~~216~~421.1945 ~~908~~868,~~112~~342.1005 ~~269~~256,~~289~~882.1061 Scheduled Principal ~~251~~240,~~605~~056.1847 9289,~~651~~882.2324 3331,~~314~~980.1427 Unscheduled Principal 1913,~~880~~072,~~571~~695.9480 610,~~578~~290,~~096~~580.4851 12,~~842~~785,~~585~~409.8068 Scheduled Interest 1,~~959~~843,~~611~~364.0198 ~~815~~778,~~460~~459.8781 ~~235~~224,~~974~~902.9634 Servicing Fees ~~107~~101,~~923~~632.7340 4543,~~581~~496.3869 12,~~630~~044.4224 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~295~~219.0959 ~~547~~521.0395 ~~151~~144.5556 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,~~850~~740,~~392~~512.1999 ~~769~~734,~~332~~441.4617 ~~223~~212,~~192~~713.9954 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.~~429515~~422090 6.~~329344~~331871 6.~~626645~~622900

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~553045~~539637 6.~~303974~~331111 6.~~793581~~803645 Weighted Average Net Rate 6.~~198166~~183131 6.~~009656~~033365 6.~~431340~~442577 Weighted Average Maturity ~~348~~347 ~~349~~ 348 347 Beginning Loan Count ~~357~~328 ~~171~~151 9588 Loans Paid In Full 29 2022 76 Ending Loan Count ~~328~~299 ~~151~~129 8882 Beginning Scheduled Balance ~~148~~136,~~600~~312,~~087~~493.8443 7567,~~482~~453,~~187~~796.0012 3935,~~238~~904,~~034~~541.7745 Ending scheduled Balance ~~136~~120,~~312~~577,~~493~~604.4341 6757,~~453~~115,~~796~~186.1247 3532,~~904~~500,~~541~~380.4534 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant ~~844~~772,~~950~~186.2863 ~~461~~411,~~674~~221.5110 ~~226~~207,~~154~~502.8670 Scheduled Principal 3329,~~464~~324.4473 6555,~~143~~339.0387 43,~~015~~934.9056 Unscheduled Principal 1215,~~254~~705,~~129~~564.9729 710,~~963~~283,~~247~~269.8578 3,~~329~~400,~~477~~226.4255 Scheduled Interest ~~811~~742,~~485~~861.8490 ~~396~~355,~~531~~881.4823 ~~222~~203,~~138~~568.9614 Servicing Fees 4340,~~945~~496.8291 1816,~~513~~736.1774 1110,~~844~~803.6834 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~557~~511.3028 ~~283~~253.1601 ~~147~~134.1864 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 ~~766~~701,~~982~~853.7271 ~~377~~338,~~735~~891.1548 ~~210~~192,~~147~~630.1016 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.~~193667~~178631 6.~~005155~~028865 6.~~426841~~438078

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~704094~~704385 Weighted Average Net Rate 6.~~341145~~340470 Weighted Average Maturity ~~347~~346.00 Record Date 1011/3130/2002 Principal And Interest Constant 4,~~921~~599,~~397~~556.0454 Beginning Loan Count 1,~~905~~789 Loans Paid In Full 116 Ending Loan Count 1,~~789~~673 Beginning Scheduled Balance ~~794~~742,~~953~~625,~~671~~367.3698 Ending Scheduled Balance ~~742~~686,~~625~~637,~~367~~103.9823 Scheduled Principal ~~480~~450,~~193~~518.9214 Unscheduled Principal 5155,~~848~~537,~~109~~746.4661 Scheduled Interest 4,~~441~~149,~~203~~038.1240 Servicing Fee ~~240~~225,~~439~~210.2032 Master Servicing Fee 0.00 Trustee Fee 2,~~981~~785.3103 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 43,~~197~~921,~~782~~043.6105 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~336646~~335969

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