8-K 1 sac0201a.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 2002-1A 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 December 26, 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 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 2002-1A Trust By: Wells Fargo Bank Minnesota, NA, as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 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 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: 2002-1A 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% 9764,~~091~~620,~~748~~357.9463 ~~291~~193,~~275~~861.2507 3214,~~471~~632,~~391~~508.3136 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% 1917,~~705~~640,~~899~~015.3183 8980,~~497~~115.6307 2930,~~065,883~~944.4832 1A5 86358RUA3 SEN 5.75000% 982,000.00 4,705.42 0.00 1A6 86358RUB1 IO 5.50000% 0.00 ~~339~~271,~~861~~246.0883 0.00 2A1 86358RUC9 SEN 3.~~44557~~29872% ~~172~~166,~~796~~618,~~010~~523.8536 ~~496~~458,~~150~~023.3123 65,~~177~~353,~~487~~652.4951 2A2 86358RUD7 IO 1.00000% 0.00 ~~143~~138,~~996~~848.6877 0.00 3A1 86358RUE5 SEN 5.75000% 9578,~~506~~355,~~959~~116.5058 ~~457~~375,~~637~~451.5160 1711,~~151~~523,~~842~~664.9282 3A2 86358RUF2 SEN 5.40000% 129,~~035~~874,~~860~~371.4199 5444,~~161~~434.3767 21,~~161~~452,~~488~~221.4209 3A3 86358RUG0 IO 5.00000% 0.00 3125,~~872~~122.0782 0.00 4A 86358RUH8 SEN 6.~~26874~~23925% ~~202~~170,~~070~~800,~~047~~579.4046 1888,~~055,603~~056.0932 3123,~~269~~483,~~467~~384.9401 5A 86358RUJ4 SEN 6.~~20183~~18269% 11,~~870~~305,~~153~~304.3844 6158,~~347~~247.2070 ~~564~~642,~~848~~683.9522 B1I 86358RUK1 SUB 6.~~16386~~17197% 7,~~379~~372,~~310~~483.8011 37,~~904~~918.2193 6,~~827~~831.6952 B2I 86358RUL9 SUB 6.~~16386~~17197% 4,~~340~~336,~~887~~871.7637 22,~~297~~305.1985 4,~~016~~018.3965 B4I 86358RUT2 SUB 6.~~16386~~17197% 1,~~953~~951,~~201~~393.1090 10,~~032~~036.7261 1,~~807~~808.1921 B5I 86358RUU9 SUB 6.~~16386~~17197% 867,~~979~~176.1606 4,~~458~~460.4215 803.1055 B6I 86358RUV7 SUB 6.~~16386~~17197% 2,~~173~~171,~~548~~537.7770 11,~~164~~168.5488 2,~~011~~012.0720 B1II 86358RUM7 SUB 4.~~44557~~29872% 4,~~602~~599,~~108~~227.1374 1716,~~049~~475.1566 23,~~880~~296.3909 B2II 86358RUN5 SUB 4.~~44557~~29872% 2,~~958~~956,~~284~~433.8631 10,~~959~~590.3873 12,~~851~~118.5576 B4II 86358RUW5 SUB 4.~~44557~~29872% 1,~~095~~094,~~550~~864.5081 43,~~058~~922.6210 ~~685~~784.6965 B5II 86358RUX3 SUB 4.~~44557~~29872% ~~766~~765,~~188~~709.8127 2,~~838~~742.4597 ~~479~~548.5575 B6II 86358RUY1 SUB 4.~~44557~~29872% 1,~~866~~864,~~001~~833.1121 6,~~912~~680.8633 1,~~167~~336.9045 B1III 86358RUP0 SUB 6.~~18263~~15991% 6,~~123~~119,~~858~~733.2436 31,~~551~~414.2719 4,~~124~~166.8754 B2III 86358RUQ8 SUB 6.~~18263~~15991% 4,~~731~~728,~~620~~433.2515 24,~~378~~272.2028 3,~~187~~219.1029 B4III 86358RUZ8 SUB 6.~~18263~~15991% 1,111,~~801~~052.4860 5,~~728~~703.2132 ~~748~~756.8845 B5III 86358RVA2 SUB 6.~~18263~~15991% ~~834~~833,~~348~~786.34 4,~~298~~280.7204 ~~562~~567.0067 B6III 86358RVB0 SUB 6.~~18263~~15991% 1,~~958~~957,~~426~~107.5136 10,~~090~~046.1834 1,~~319~~332.1547 B3 86358RUR6 SUB 5.~~68800~~64046% 8,~~570~~564,~~574~~206.60 40,~~624~~255.4904 6,~~368~~609.0088 R 86358RUS4 SEN 3.60000% 0.00 0.1648 0.00 Totals ~~875~~783,~~054~~153,~~370~~119.2118 43,~~237~~747,~~308~~241.9698 9158,~~901~~059,~~251~~269.0346

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 6449,~~620~~987,~~357~~849.6327 3214,~~762~~826,~~666~~369.5643 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 1716,~~640~~709,~~015~~071.8351 21,~~155~~011,~~381~~059.1139 0.00 1A5 0.00 982,000.00 4,705.42 0.00 1A6 0.00 0.00 ~~339~~271,~~861~~246.0883 0.00 2A1 0.00 ~~166~~161,~~618~~264,~~523~~870.3685 65,~~673~~811,~~637~~675.8074 0.00 2A2 0.00 0.00 ~~143~~138,~~996~~848.6877 0.00 3A1 0.00 7866,~~355~~831,~~116~~451.5877 1711,~~609~~899,~~480~~116.4342 0.00 3A2 0.00 98,~~874~~422,~~371~~150.9989 21,~~215~~496,~~649~~655.7976 0.00 3A3 0.00 0.00 3125,~~872~~122.0782 0.00 4A 0.00 ~~170~~147,~~800~~317,~~579~~195.4645 3224,~~325~~371,~~071~~440.0333 0.00 5A 0.00 1110,~~305~~662,~~304~~621.4422 ~~626~~700,~~196~~930.1592 0.00 B1I 0.00 7,~~372~~365,~~483~~651.1160 44,~~731~~750.9045 0.00 B2I 0.00 4,~~336~~332,~~871~~852.3772 26,~~313~~324.5850 0.00 B4I 0.00 1,~~951~~949,~~393~~585.9070 11,~~839~~844.9182 0.00 B5I 0.00 ~~867~~866,~~176~~372.0652 5,~~261~~263.5270 0.00 B6I 0.00 2,~~171~~169,~~537~~525.7050 13,~~175~~181.6108 0.00 B1II 0.00 4,~~599~~595,~~227~~931.7465 19,~~929~~771.5475 0.00 B2II 0.00 2,~~956~~954,~~433~~314.3155 12,~~810~~709.9349 0.00 B4II 0.00 1,094,~~864~~080.8116 4,~~744~~706.3175 0.00 B5II 0.00 765,~~709~~160.2751 3,~~318~~291.0072 0.00 B6II 0.00 1,~~864~~863,~~833~~496.2176 8,~~080~~016.7678 0.00 B1III 0.00 6,~~119~~115,~~733~~566.3682 35,~~676~~580.1473 0.00 B2III 0.00 4,~~728~~725,~~433~~213.1586 27,~~565~~491.3057 0.00 B4III 0.00 1,~~111~~110,~~052~~296.6015 6,~~477~~459.0977 0.00 B5III 0.00 833,~~786~~218.3467 4,~~860~~847.7271 0.00 B6III 0.00 1,~~957~~955,~~107~~774.3689 11,~~409~~378.3381 0.00 B3 0.00 8,~~564~~557,~~206~~596.6072 46,~~992~~864.4992 0.00 R 0.00 0.00 0.1648 0.00 Totals 0.00 ~~783~~725,~~153~~093,~~119~~849.1874 9661,~~138~~806,~~559~~511.9944 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 9764,~~091~~620,~~748~~357.9463 ~~286~~256,~~582~~919.1870 3214,~~184~~375,~~809~~588.1465 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 1917,~~705~~640,~~899~~015.3183 1816,~~232~~345.8366 2914,~~047,650~~598.6567 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 ~~172~~166,~~796~~618,~~010~~523.8536 ~~108~~119,~~150~~409.4602 65,~~069~~234,~~337~~243.0349 0.00 0.00 2A2 0.00 0.00 0.00 0.00 0.00 0.00 3A1 198,380,000.00 9578,~~506~~355,~~959~~116.5058 2721,~~119~~243.9335 1711,~~124~~502,~~722~~421.9946 0.00 0.00 3A2 25,000,000.00 129,~~035~~874,~~860~~371.4199 32,~~417~~677.6710 21,~~158~~449,~~070~~543.7599 0.00 0.00 3A3 0.00 0.00 0.00 0.00 0.00 0.00 4A 298,783,000.00 ~~202~~170,~~070~~800,~~047~~579.4046 ~~190~~164,~~674~~980.2883 3123,~~078~~318,~~793~~403.6618 0.00 0.00 5A 19,603,000.00 11,~~870~~305,~~153~~304.3844 1211,~~161~~711.7208 ~~552~~630,~~687~~972.2314 0.00 0.00 B1I 7,439,000.00 7,~~379~~372,~~310~~483.8011 6,~~827~~831.6952 0.00 0.00 0.00 B2I 4,376,000.00 4,~~340~~336,~~887~~871.7637 4,~~016~~018.3965 0.00 0.00 0.00 B4I 1,969,000.00 1,~~953~~951,~~201~~393.1090 1,~~807~~808.1921 0.00 0.00 0.00 B5I 875,000.00 867,~~979~~176.1606 803.1055 0.00 0.00 0.00 B6I 2,191,130.00 2,~~173~~171,~~548~~537.7770 2,~~011~~012.0720 0.00 0.00 0.00 B1II 4,625,000.00 4,~~602~~599,~~108~~227.1374 23,~~880~~296.3909 0.00 0.00 0.00 B2II 2,973,000.00 2,~~958~~956,~~284~~433.8631 12,~~851~~118.5576 0.00 0.00 0.00 B4II 1,101,000.00 1,~~095~~094,~~550~~864.5081 ~~685~~784.6965 0.00 0.00 0.00 B5II 770,000.00 ~~766~~765,~~188~~709.8127 ~~479~~548.5575 0.00 0.00 0.00 B6II 1,875,283.00 1,~~866~~864,~~001~~833.1121 1,~~167~~336.9045 0.00 0.00 0.00 B1III 6,158,000.00 6,~~123~~119,~~858~~733.2436 4,~~124~~166.8754 0.00 0.00 0.00 B2III 4,758,000.00 4,~~731~~728,~~620~~433.2515 3,~~187~~219.1029 0.00 0.00 0.00 B4III 1,118,000.00 1,111,~~801~~052.4860 ~~748~~756.8845 0.00 0.00 0.00 B5III 839,000.00 ~~834~~833,~~348~~786.34 ~~562~~567.0067 0.00 0.00 0.00 B6III 1,969,345.00 1,~~958~~957,~~426~~107.5136 1,~~319~~332.1547 0.00 0.00 0.00 B3 8,624,000.00 8,~~570~~564,~~574~~206.60 6,~~368~~609.0088 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,217,864,858.000 ~~875~~783,~~054~~153,~~370~~119.2118 ~~685~~633,~~179~~497.5987 9157,~~216~~425,~~071~~771.4558 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 3214,~~471~~632,~~391~~508.3136 6449,~~620~~987,~~357~~849.6327 0.~~35839669~~27724204 3214,~~471~~632,~~391~~508.3136 1A2 0.00 113,662,000.00 1.00000000 0.00 1A3 0.00 98,000,000.00 1.00000000 0.00 1A4 2930,~~065,883~~944.4832 1716,~~640~~709,~~015~~071.8351 0.~~70560063~~66836286 2930,~~065,883~~944.4832 1A5 0.00 982,000.00 1.00000000 0.00 1A6 0.00 0.00 0.00000000 0.00 2A1 65,~~177~~353,~~487~~652.4951 ~~166~~161,~~618~~264,~~523~~870.3685 0.~~80690844~~78098150 65,~~177~~353,~~487~~652.4951 2A2 0.00 0.00 0.00000000 0.00 3A1 1711,~~151~~523,~~842~~664.9282 7866,~~355~~831,~~116~~451.5877 0.~~39497488~~33688604 1711,~~151~~523,~~842~~664.9282 3A2 21,~~161~~452,~~488~~221.4209 98,~~874~~422,~~371~~150.9989 0.~~39497488~~33688604 21,~~161~~452,~~488~~221.4209 3A3 0.00 0.00 0.00000000 0.00 4A 3123,~~269~~483,~~467~~384.9401 ~~170~~147,~~800~~317,~~579~~195.4645 0.~~57165428~~49305749 3123,~~269~~483,~~467~~384.9401 5A ~~564~~642,~~848~~683.9522 1110,~~305~~662,~~304~~621.4422 0.~~57671297~~54392803 ~~564~~642,~~848~~683.9522 B1I 6,~~827~~831.6952 7,~~372~~365,~~483~~651.1160 0.~~99105836~~99014002 6,~~827~~831.6952 B2I 4,~~016~~018.3965 4,~~336~~332,~~871~~852.3772 0.~~99105836~~99014002 4,~~016~~018.3965 B4I 1,~~807~~808.1921 1,~~951~~949,~~393~~585.9070 0.~~99105835~~99014002 1,~~807~~808.1921 B5I 803.1055 ~~867~~866,~~176~~372.0652 0.~~99105835~~99014002 803.1055 B6I 2,~~011~~012.0720 2,~~171~~169,~~537~~525.7050 0.~~99105836~~99014002 2,~~011~~012.0720 B1II 23,~~880~~296.3909 4,~~599~~595,~~227~~931.7465 0.~~99442762~~99371495 23,~~880~~296.3909 B2II 12,~~851~~118.5576 2,~~956~~954,~~433~~314.3155 0.~~99442762~~99371495 12,~~851~~118.5576 B4II ~~685~~784.6965 1,094,~~864~~080.8116 0.~~99442762~~99371495 ~~685~~784.6965 B5II ~~479~~548.5575 765,~~709~~160.2751 0.~~99442762~~99371495 ~~479~~548.5575 B6II 1,~~167~~336.9045 1,~~864~~863,~~833~~496.2176 0.~~99442762~~99371495 1,~~167~~336.9045 B1III 4,~~124~~166.8754 6,~~119~~115,~~733~~566.3682 0.~~99378587~~99310926 4,~~124~~166.8754 B2III 3,~~187~~219.1029 4,~~728~~725,~~433~~213.1586 0.~~99378587~~99310926 3,~~187~~219.1029 B4III ~~748~~756.8845 1,~~111~~110,~~052~~296.6015 0.~~99378587~~99310926 ~~748~~756.8845 B5III ~~562~~567.0067 833,~~786~~218.3467 0.~~99378586~~99310926 ~~562~~567.0067 B6III 1,~~319~~332.1547 1,~~957~~955,~~107~~774.3689 0.~~99378593~~99310933 1,~~319~~332.1547 B3 6,~~368~~609.0088 8,~~564~~557,~~206~~596.6072 0.~~99306663~~99230018 6,~~368~~609.0088 R 0.00 0.00 0.00000000 0.00 Totals 9158,~~901~~059,~~251~~269.0346 ~~783~~725,~~153~~093,~~119~~849.1874 0.~~64305421~~59538121 9158,~~901~~059,~~251~~269.0346

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 180,304,000.00 ~~538~~358.~~48915687~~39669464 1.~~58943884~~42492513 ~~178~~79.~~50302345~~72972674 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 ~~788~~705.~~23597240~~60063320 0.~~72931320~~65382640 8136.~~90602600~~58394680 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 ~~836~~806.~~82508039~~90843799 0.~~52375640~~57827992 2925.~~39288600~~34865364 0.00000000 2A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3A1 198,380,000.00 ~~481~~394.~~43441627~~97487942 0.~~13670698~~10708413 8657.~~32282987~~98175955 0.00000000 3A2 25,000,000.00 ~~481~~394.~~43441640~~97487960 0.~~13670680~~10708400 8657.~~32283000~~98175960 0.00000000 3A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4A 298,783,000.00 ~~676~~571.~~31039048~~65427571 0.~~63816978~~55217609 ~~104~~78.~~01794500~~04461157 0.00000000 5A 19,603,000.00 ~~605~~576.~~52738764~~71297454 0.~~62040096~~59741264 2832.~~19401265~~18752946 0.00000000 B1I 7,439,000.00 991.~~97617959~~05835596 0.~~91782363~~91833849 0.00000000 0.00000000 B2I 4,376,000.00 991.~~97617916~~05835695 0.~~91782221~~91833867 0.00000000 0.00000000 B4I 1,969,000.00 991.~~97618080~~05835449 0.~~91782123~~91833926 0.00000000 0.00000000 B5I 875,000.00 991.~~97618286~~05835429 0.~~91782857~~91834286 0.00000000 0.00000000 B6I 2,191,130.00 991.~~97618124~~05835802 0.~~91782322~~91833894 0.00000000 0.00000000 B1II 4,625,000.00 ~~995~~994.~~05040649~~42761946 0.~~62278703~~71266811 0.00000000 0.00000000 B2II 2,973,000.00 ~~995~~994.~~05040700~~42761857 0.~~62278843~~71266734 0.00000000 0.00000000 B4II 1,101,000.00 ~~995~~994.~~05040872~~42762035 0.~~62278837~~71267030 0.00000000 0.00000000 B5II 770,000.00 ~~995~~994.~~05040260~~42762338 0.~~62279221~~71266234 0.00000000 0.00000000 B6II 1,875,283.00 ~~995~~994.~~05040573~~42761972 0.~~62278600~~71266577 0.00000000 0.00000000 B1III 6,158,000.00 ~~994~~993.~~45570640~~78586554 0.~~66983923~~67660604 0.00000000 0.00000000 B2III 4,758,000.00 ~~994~~993.~~45570618~~78586591 0.~~66984027~~67660572 0.00000000 0.00000000 B4III 1,118,000.00 ~~994~~993.~~45570662~~78586762 0.~~66983900~~67661002 0.00000000 0.00000000 B5III 839,000.00 ~~994~~993.~~45570918~~78586412 0.~~66984505~~67660310 0.00000000 0.00000000 B6III 1,969,345.00 ~~994~~993.~~45577591~~78593390 0.~~66984200~~67660567 0.00000000 0.00000000 B3 8,624,000.00 993.~~80503247~~06662801 0.~~73840445~~76645176 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 ~~180~~81.~~09246223~~15465192 ~~358~~277.~~39669464~~24204272 0.~~35839669~~27724204 ~~180~~81.~~09246223~~15465192 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 8237.~~63533920~~23777280 ~~705~~668.~~60063320~~36286040 0.~~70560063~~66836286 8237.~~63533920~~23777280 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 2925.~~91664240~~92693356 ~~806~~780.~~90843799~~98150443 0.~~80690844~~78098150 2925.~~91664240~~92693356 2A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3A1 0.00000000 8658.~~45953685~~08884373 ~~394~~336.~~97487942~~88603574 0.~~39497488~~33688604 8658.~~45953685~~08884373 3A2 0.00000000 8658.~~45953680~~08884360 ~~394~~336.~~97487960~~88603560 0.~~39497488~~33688604 8658.~~45953680~~08884360 3A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4A 0.00000000 ~~104~~78.~~65611477~~59678767 ~~571~~493.~~65427571~~05748804 0.~~57165428~~49305749 ~~104~~78.~~65611477~~59678767 5A 0.00000000 2832.~~81441361~~78494210 ~~576~~543.~~71297454~~92803244 0.~~57671297~~54392803 2832.~~81441361~~78494210 B1I 0.00000000 0.~~91782363~~91833849 ~~991~~990.~~05835596~~14001882 0.~~99105836~~99014002 0.~~91782363~~91833849 B2I 0.00000000 0.~~91782221~~91833867 ~~991~~990.~~05835695~~14001828 0.~~99105836~~99014002 0.~~91782221~~91833867 B4I 0.00000000 0.~~91782123~~91833926 ~~991~~990.~~05835449~~14002031 0.~~99105835~~99014002 0.~~91782123~~91833926 B5I 0.00000000 0.~~91782857~~91834286 ~~991~~990.~~05835429~~14002286 0.~~99105835~~99014002 0.~~91782857~~91834286 B6I 0.00000000 0.~~91782322~~91833894 ~~991~~990.~~05835802~~14001908 0.~~99105836~~99014002 0.~~91782322~~91833894 B1II 0.00000000 0.~~62278703~~71266811 ~~994~~993.~~42761946~~71495135 0.~~99442762~~99371495 0.~~62278703~~71266811 B2II 0.00000000 0.~~62278843~~71266734 ~~994~~993.~~42761857~~71495123 0.~~99442762~~99371495 0.~~62278843~~71266734 B4II 0.00000000 0.~~62278837~~71267030 ~~994~~993.~~42762035~~71495005 0.~~99442762~~99371495 0.~~62278837~~71267030 B5II 0.00000000 0.~~62279221~~71266234 ~~994~~993.~~42762338~~71494805 0.~~99442762~~99371495 0.~~62279221~~71266234 B6II 0.00000000 0.~~62278600~~71266577 ~~994~~993.~~42761972~~71495396 0.~~99442762~~99371495 0.~~62278600~~71266577 B1III 0.00000000 0.~~66983923~~67660604 993.~~78586554~~10925950 0.~~99378587~~99310926 0.~~66983923~~67660604 B2III 0.00000000 0.~~66984027~~67660572 993.~~78586591~~10926019 0.~~99378587~~99310926 0.~~66984027~~67660572 B4III 0.00000000 0.~~66983900~~67661002 993.~~78586762~~10925760 0.~~99378587~~99310926 0.~~66983900~~67661002 B5III 0.00000000 0.~~66984505~~67660310 993.~~78586412~~10926103 0.~~99378586~~99310926 0.~~66984505~~67660310 B6III 0.00000000 0.~~66984200~~67660567 993.~~78593390~~10932823 0.~~99378593~~99310933 0.~~66984200~~67660567 B3 0.00000000 0.~~73840445~~76645176 ~~993~~992.~~06662801~~30017625 0.~~99306663~~99230018 0.~~73840445~~76645176 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% 9764,~~091~~620,~~748~~357.9463 ~~291~~193,~~275~~861.2507 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% 1917,~~705~~640,~~899~~015.3183 8980,~~497~~115.6307 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% 7459,~~151~~181,~~508~~127.4849 ~~339~~271,~~861~~246.0883 0.00 0.00 2A1 206,490,000.00 3.~~44557~~29872% ~~172~~166,~~796~~618,~~010~~523.8536 ~~496~~458,~~150~~023.3123 0.00 0.00 2A2 0.00 1.00000% ~~172~~166,~~796~~618,~~010~~523.8536 ~~143~~138,~~996~~848.6877 0.00 0.00 3A1 198,380,000.00 5.75000% 9578,~~506~~355,~~959~~116.5058 ~~457~~375,~~637~~451.5160 0.00 0.00 3A2 25,000,000.00 5.40000% 129,~~035~~874,~~860~~371.4199 5444,~~161~~434.3767 0.00 0.00 3A3 0.00 5.00000% 76,~~649~~029,~~296~~476.3196 3125,~~872~~122.0782 0.00 0.00 4A 298,783,000.00 6.~~26874~~23925% ~~202~~170,~~070~~800,~~047~~579.4046 1888,~~055,603~~056.0932 0.00 0.00 5A 19,603,000.00 6.~~20183~~18269% 11,~~870~~305,~~153~~304.3844 6158,~~347~~247.2070 0.00 0.00 B1I 7,439,000.00 6.~~16386~~17197% 7,~~379~~372,~~310~~483.8011 37,~~904~~918.2193 0.00 0.00 B2I 4,376,000.00 6.~~16386~~17197% 4,~~340~~336,~~887~~871.7637 22,~~297~~305.1985 0.00 0.00 B4I 1,969,000.00 6.~~16386~~17197% 1,~~953~~951,~~201~~393.1090 10,~~032~~036.7261 0.00 0.00 B5I 875,000.00 6.~~16386~~17197% 867,~~979~~176.1606 4,~~458~~460.4215 0.00 0.00 B6I 2,191,130.00 6.~~16386~~17197% 2,~~173~~171,~~548~~537.7770 11,~~164~~168.5488 0.00 0.00 B1II 4,625,000.00 4.~~44557~~29872% 4,~~602~~599,~~108~~227.1374 1716,~~049~~475.1566 0.00 0.00 B2II 2,973,000.00 4.~~44557~~29872% 2,~~958~~956,~~284~~433.8631 10,~~959~~590.3873 0.00 0.00 B4II 1,101,000.00 4.~~44557~~29872% 1,~~095~~094,~~550~~864.5081 43,~~058~~922.6210 0.00 0.00 B5II 770,000.00 4.~~44557~~29872% ~~766~~765,~~188~~709.8127 2,~~838~~742.4597 0.00 0.00 B6II 1,875,283.00 4.~~44557~~29872% 1,~~866~~864,~~001~~833.1121 6,~~912~~680.8633 0.00 0.00 B1III 6,158,000.00 6.~~18263~~15991% 6,~~123~~119,~~858~~733.2436 31,~~551~~414.2719 0.00 0.00 B2III 4,758,000.00 6.~~18263~~15991% 4,~~731~~728,~~620~~433.2515 24,~~378~~272.2028 0.00 0.00 B4III 1,118,000.00 6.~~18263~~15991% 1,111,~~801~~052.4860 5,~~728~~703.2132 0.00 0.00 B5III 839,000.00 6.~~18263~~15991% ~~834~~833,~~348~~786.34 4,~~298~~280.7204 0.00 0.00 B6III 1,969,345.00 6.~~18263~~15991% 1,~~958~~957,~~426~~107.5136 10,~~090~~046.1834 0.00 0.00 B3 8,624,000.00 5.~~68800~~64046% 8,~~570~~564,~~574~~206.60 40,~~624~~255.4904 0.00 0.00 R 100.00 3.60000% 0.00 0.00 0.00 0.00 Totals 1,217,864,858.00 43,~~237~~747,~~308~~241.8050 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 ~~291~~193,~~275~~861.2507 0.00 6449,~~620~~987,~~357~~849.6327 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 8980,~~497~~115.6307 0.00 1716,~~640~~709,~~015~~071.8351 1A5 0.00 0.00 4,705.42 0.00 982,000.00 1A6 0.00 0.00 ~~339~~271,~~861~~246.0883 0.00 5952,~~181~~289,~~127~~524.4279 2A1 0.00 0.00 ~~496~~458,~~150~~023.3123 0.00 ~~166~~161,~~618~~264,~~523~~870.3685 2A2 0.00 0.00 ~~143~~138,~~996~~848.6877 0.00 ~~166~~161,~~618~~264,~~523~~870.3685 3A1 0.00 0.00 ~~457~~375,~~637~~451.5160 0.00 7866,~~355~~831,~~116~~451.5877 3A2 0.00 0.00 5444,~~161~~434.3767 0.00 98,~~874~~422,~~371~~150.9989 3A3 0.00 0.00 3125,~~872~~122.0782 0.00 65,~~029~~004,~~476~~228.5475 4A 0.00 0.00 1888,~~055,603~~056.0932 0.00 ~~170~~147,~~800~~317,~~579~~195.4645 5A 0.00 0.00 6158,~~347~~247.2070 0.00 1110,~~305~~662,~~304~~621.4422 B1I 0.00 0.00 37,~~904~~918.2193 0.00 7,~~372~~365,~~483~~651.1160 B2I 0.00 0.00 22,~~297~~305.1985 0.00 4,~~336~~332,~~871~~852.3772 B4I 0.00 0.00 10,~~032~~036.7261 0.00 1,~~951~~949,~~393~~585.9070 B5I 0.00 0.00 4,~~458~~460.4215 0.00 ~~867~~866,~~176~~372.0652 B6I 0.00 0.00 11,~~164~~168.5488 0.00 2,~~171~~169,~~537~~525.7050 B1II 0.00 0.00 1716,~~049~~475.1566 0.00 4,~~599~~595,~~227~~931.7465 B2II 0.00 0.00 10,~~959~~590.3873 0.00 2,~~956~~954,~~433~~314.3155 B4II 0.00 0.00 43,~~058~~922.6210 0.00 1,094,~~864~~080.8116 B5II 0.00 0.00 2,~~838~~742.4597 0.00 765,~~709~~160.2751 B6II 0.00 0.00 6,~~912~~680.8633 0.00 1,~~864~~863,~~833~~496.2176 B1III 0.00 0.00 31,~~551~~414.2719 0.00 6,~~119~~115,~~733~~566.3682 B2III 0.00 0.00 24,~~378~~272.2028 0.00 4,~~728~~725,~~433~~213.1586 B4III 0.00 0.00 5,~~728~~703.2132 0.00 1,~~111~~110,~~052~~296.6015 B5III 0.00 0.00 4,~~298~~280.7204 0.00 833,~~786~~218.3467 B6III 0.00 0.00 10,~~090~~046.1834 0.00 1,~~957~~955,~~107~~774.3689 B3 0.00 0.00 40,~~624~~255.4904 0.00 8,~~564~~557,~~206~~596.6072 R 0.00 0.00 0.1648 0.00 0.00 Totals 0.00 0.00 43,~~237~~747,~~308~~241.9698 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% ~~538~~358.~~48915687~~39669464 1.~~61546749~~07519007 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% ~~788~~705.~~23597240~~60063320 3.~~57990520~~20460280 0.00000000 0.00000000 1A5 982,000.00 5.75000% 1000.00000000 4.79167006 0.00000000 0.00000000 1A6 0.00 5.50000% ~~645~~515.~~99945906~~57921246 2.~~96083085~~36307135 0.00000000 0.00000000 2A1 206,490,000.00 3.~~44557~~29872% ~~836~~806.~~82508039~~90843799 2.~~40278130~~21813759 0.00000000 0.00000000 2A2 0.00 1.00000% ~~836~~806.~~82508039~~90843799 0.~~69735425~~67242370 0.00000000 0.00000000 3A1 198,380,000.00 5.75000% ~~481~~394.~~43441627~~97487942 21.~~30687322~~89258796 0.00000000 0.00000000 3A2 25,000,000.00 5.40000% ~~481~~394.~~43441640~~97487960 21.~~16645480~~77738680 0.00000000 0.00000000 3A3 0.00 5.00000% ~~491~~387.~~48126276~~40491020 21.~~04783873~~61418708 0.00000000 0.00000000 4A 298,783,000.00 6.~~26874~~23925% ~~676~~571.~~31039048~~65427571 32.~~53300921~~97224514 0.00000000 0.00000000 5A 19,603,000.00 6.~~20183~~18269% ~~605~~576.~~52738764~~71297454 32.~~12948018~~97136663 0.00000000 0.00000000 B1I 7,439,000.00 6.~~16386~~17197% 991.~~97617959~~05835596 5.~~09533674~~09731550 0.00000000 0.00000000 B2I 4,376,000.00 6.~~16386~~17197% 991.~~97617916~~05835695 5.~~09533592~~09731490 0.00000000 0.00000000 B4I 1,969,000.00 6.~~16386~~17197% 991.~~97618080~~05835449 5.~~09533773~~09731336 0.00000000 0.00000000 B5I 875,000.00 6.~~16386~~17197% 991.~~97618286~~05835429 5.~~09533714~~09731429 0.00000000 0.00000000 B6I 2,191,130.00 6.~~16386~~17197% 991.~~97618124~~05835802 5.~~09533437~~09731508 0.00000000 0.00000000 B1II 4,625,000.00 4.~~44557~~29872% ~~995~~994.~~05040649~~42761946 3.~~68630270~~56230486 0.00000000 0.00000000 B2II 2,973,000.00 4.~~44557~~29872% ~~995~~994.~~05040700~~42761857 3.~~68630340~~56230407 0.00000000 0.00000000 B4II 1,101,000.00 4.~~44557~~29872% ~~995~~994.~~05040872~~42762035 3.~~68630336~~56230699 0.00000000 0.00000000 B5II 770,000.00 4.~~44557~~29872% ~~995~~994.~~05040260~~42762338 3.~~68629870~~56229870 0.00000000 0.00000000 B6II 1,875,283.00 4.~~44557~~29872% ~~995~~994.~~05040573~~42761972 3.~~68630228~~56230500 0.00000000 0.00000000 B1III 6,158,000.00 6.~~18263~~15991% ~~994~~993.~~45570640~~78586554 5.~~12362293~~10136246 0.00000000 0.00000000 B2III 4,758,000.00 6.~~18263~~15991% ~~994~~993.~~45570618~~78586591 5.~~12362337~~10136192 0.00000000 0.00000000 B4III 1,118,000.00 6.~~18263~~15991% ~~994~~993.~~45570662~~78586762 5.~~12362254~~10135957 0.00000000 0.00000000 B5III 839,000.00 6.~~18263~~15991% ~~994~~993.~~45570918~~78586412 5.~~12362336~~10135876 0.00000000 0.00000000 B6III 1,969,345.00 6.~~18263~~15991% ~~994~~993.~~45577591~~78593390 5.~~12362232~~10136111 0.00000000 0.00000000 B3 8,624,000.00 5.~~68800~~64046% 993.~~80503247~~06662801 4.~~71063196~~66779221 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.~~61546749~~07519007 0.00000000 ~~358~~277.~~39669464~~24204272 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.~~57990520~~20460280 0.00000000 ~~705~~668.~~60063320~~36286040 1A5 0.00000000 0.00000000 4.79167006 0.00000000 1000.00000000 1A6 0.00000000 0.00000000 2.~~96083085~~36307135 0.00000000 ~~515~~455.~~57921185~~54035813 2A1 0.00000000 0.00000000 2.~~40278130~~21813759 0.00000000 ~~806~~780.~~90843799~~98150443 2A2 0.00000000 0.00000000 0.~~69735425~~67242370 0.00000000 ~~806~~780.~~90843799~~98150443 3A1 0.00000000 0.00000000 21.~~30687322~~89258796 0.00000000 ~~394~~336.~~97487942~~88603574 3A2 0.00000000 0.00000000 21.~~16645480~~77738680 0.00000000 ~~394~~336.~~97487960~~88603560 3A3 0.00000000 0.00000000 21.~~04783873~~61418708 0.00000000 ~~387~~321.~~40488322~~53083964 4A 0.00000000 0.00000000 32.~~53300921~~97224514 0.00000000 ~~571~~493.~~65427571~~05748804 5A 0.00000000 0.00000000 32.~~12948018~~97136663 0.00000000 ~~576~~543.~~71297454~~92803244 B1I 0.00000000 0.00000000 5.~~09533674~~09731550 0.00000000 ~~991~~990.~~05835596~~14001882 B2I 0.00000000 0.00000000 5.~~09533592~~09731490 0.00000000 ~~991~~990.~~05835695~~14001828 B4I 0.00000000 0.00000000 5.~~09533773~~09731336 0.00000000 ~~991~~990.~~05835449~~14002031 B5I 0.00000000 0.00000000 5.~~09533714~~09731429 0.00000000 ~~991~~990.~~05835429~~14002286 B6I 0.00000000 0.00000000 5.~~09533437~~09731508 0.00000000 ~~991~~990.~~05835802~~14001908 B1II 0.00000000 0.00000000 3.~~68630270~~56230486 0.00000000 ~~994~~993.~~42761946~~71495135 B2II 0.00000000 0.00000000 3.~~68630340~~56230407 0.00000000 ~~994~~993.~~42761857~~71495123 B4II 0.00000000 0.00000000 3.~~68630336~~56230699 0.00000000 ~~994~~993.~~42762035~~71495005 B5II 0.00000000 0.00000000 3.~~68629870~~56229870 0.00000000 ~~994~~993.~~42762338~~71494805 B6II 0.00000000 0.00000000 3.~~68630228~~56230500 0.00000000 ~~994~~993.~~42761972~~71495396 B1III 0.00000000 0.00000000 5.~~12362293~~10136246 0.00000000 993.~~78586554~~10925950 B2III 0.00000000 0.00000000 5.~~12362337~~10136192 0.00000000 993.~~78586591~~10926019 B4III 0.00000000 0.00000000 5.~~12362254~~10135957 0.00000000 993.~~78586762~~10925760 B5III 0.00000000 0.00000000 5.~~12362336~~10135876 0.00000000 993.~~78586412~~10926103 B6III 0.00000000 0.00000000 5.~~12362232~~10136111 0.00000000 993.~~78593390~~10932823 B3 0.00000000 0.00000000 4.~~71063196~~66779221 0.00000000 ~~993~~992.~~06662801~~30017625 R 0.00000000 0.00000000 14.~~60000000~~80000000 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.~~16386~~17197% 0.00 0.00 2,~~821~~818,~~180~~569.2697 2,~~818~~815,~~569~~958.9721 99.~~10583579~~01400176% B3_2 4.~~44557~~29872% 0.00 0.00 2,~~410~~408,~~012~~503.0970 2,~~408~~406,~~503~~777.7061 99.~~44276218~~37149505% B3_3 6.~~18263~~15991% 0.00 0.00 3,~~339~~337,~~382~~132.2694 3,~~337~~334,~~132~~860.9490 99.~~37858666~~31092615%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 9661,~~312~~928,~~665~~886.2756 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5684,~~870~~844.9061 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 9662,~~369~~013,~~536~~731.17 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~230~~207,~~976~~219.1873 Payment of Interest and Principal 9661,~~138~~806,~~559~~511.9944 Total Withdrawals (Pool Distribution Amount) 9662,~~369~~013,~~536~~731.17 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~225~~202,~~506~~325.7808 Securities Administration Fee, Wells Fargo Bank, NA 54,~~469~~894.4065 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~230~~207,~~976~~219.1873

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 1626 1 0 0 1727 613,~~719~~091,~~618~~349.6768 ~~380~~379,~~076~~707.2484 0.00 0.00 713,~~099~~471,~~694~~057.9152 60 Days 4 0 0 0 4 1,~~446~~345,~~695~~200.3977 0.00 0.00 0.00 1,~~446~~345,~~695~~200.3977 90 Days 01 0 0 0 01 0297,113.0072 0.00 0.00 0.00 0297,113.0072 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 10 0 10 0.00 0.00 ~~369,149~~0.8200 0.00 ~~369,149~~0.8200 180+ Days 0 0 0 1 1 2 0.00 0.00 0368,863.0003 489,~~570~~061.6684 ~~489~~857,~~570~~924.6687 Totals 2031 1 1 1 2334 814,~~166~~733,~~314~~664.0617 ~~380~~379,~~076~~707.2484 ~~369~~368,~~149~~863.8203 489,~~570~~061.6684 915,~~405~~971,~~110~~296.7888 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 01.~~962117~~680672% 0.~~060132~~064641% 0.000000% 0.000000% 1.~~022249~~745314% 01.~~858021~~805470% 0.~~048532~~052367% 0.000000% 0.000000% 01.~~906553~~857836% 60 Days 0.~~240529~~258565% 0.000000% 0.000000% 0.000000% 0.~~240529~~258565% 0.~~184727~~185521% 0.000000% 0.000000% 0.000000% 0.~~184727~~185521% 90 Days 0.~~000000~~064641% 0.000000% 0.000000% 0.000000% 0.~~000000~~064641% 0.~~000000~~040976% 0.000000% 0.000000% 0.000000% 0.~~000000~~040976% 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.~~060132~~000000% 0.000000% 0.~~060132~~000000% 0.000000% 0.000000% 0.~~047136~~000000% 0.000000% 0.~~047136~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~064641% 0.~~060132~~064641% 0.~~060132~~129282% 0.000000% 0.000000% 0.~~000000~~050871% 0.~~062513~~067448% 0.~~062513~~118319% Totals 12.~~202646~~003878% 0.~~060132~~064641% 0.~~060132~~064641% 0.~~060132~~064641% 12.~~383043~~197802% 12.~~042748~~031967% 0.~~048532~~052367% 0.~~047136~~050871% 0.~~062513~~067448% 12.~~200929~~202652%

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 814 1 0 0 915 35,~~313~~562,~~974~~280.0748 ~~380~~379,~~076~~707.2484 0.00 0.00 35,~~694~~941,~~050~~988.3132 60 Days 01 0 0 0 01 0323,898.0041 0.00 0.00 0.00 0323,898.0041 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 10 0 10 0.00 0.00 ~~369,149~~0.8200 0.00 ~~369,149~~0.8200 180 Days 0 0 0 1 1 2 0.00 0.00 0368,863.0003 489,~~570~~061.6684 ~~489~~857,~~570~~924.6687 Totals 815 1 1 1 1118 35,~~313~~886,~~974~~178.0789 ~~380~~379,~~076~~707.2484 ~~369~~368,~~149~~863.8203 489,~~570~~061.6684 47,~~552~~123,~~770~~811.7960 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~972053~~783439% 0.~~121507~~127389% 0.000000% 0.000000% 1.~~093560~~910828% 1.~~053988~~861285% 0.~~120881~~127060% 0.000000% 0.000000% 1.~~174869~~988345% 60 Days 0.~~000000~~127389% 0.000000% 0.000000% 0.000000% 0.~~000000~~127389% 0.~~000000~~108385% 0.000000% 0.000000% 0.000000% 0.~~000000~~108385% 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.~~121507~~000000% 0.000000% 0.~~121507~~000000% 0.000000% 0.000000% 0.~~117406~~000000% 0.000000% 0.~~117406~~000000% 180 Days 0.000000% 0.000000% 0.~~000000~~127389% 0.~~121507~~127389% 0.~~121507~~254777% 0.000000% 0.000000% 0.~~000000~~123431% 0.~~155705~~163653% 0.~~155705~~287084% Totals 01.~~972053~~910828% 0.~~121507~~127389% 0.~~121507~~127389% 0.~~121507~~127389% 12.~~336574~~292994% 1.~~053988~~969670% 0.~~120881~~127060% 0.~~117406~~123431% 0.~~155705~~163653% 12.~~447979~~383814% 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 26 0 0 0 26 ~~778~~5,~~065~~203,599.9616 0.00 0.00 0.00 ~~778~~5,~~065~~203,599.9616 60 Days 2 0 0 0 2 ~~789~~739,~~901~~288.5926 0.00 0.00 0.00 ~~789~~739,~~901~~288.5926 90 Days 01 0 0 0 01 0297,113.0072 0.00 0.00 0.00 0297,113.0072 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 49 0 0 0 49 16,~~567~~240,~~967~~001.5514 0.00 0.00 0.00 16,~~567~~240,~~967~~001.5514 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~711744~~189781% 0.000000% 0.000000% 0.000000% 02.~~711744~~189781% 02.~~431520~~974426% 0.000000% 0.000000% 0.000000% 02.~~431520~~974426% 60 Days 0.~~711744~~729927% 0.000000% 0.000000% 0.000000% 0.~~711744~~729927% 0.~~438084~~422584% 0.000000% 0.000000% 0.000000% 0.~~438084~~422584% 90 Days 0.~~000000~~364964% 0.000000% 0.000000% 0.000000% 0.~~000000~~364964% 0.~~000000~~169833% 0.000000% 0.000000% 0.000000% 0.~~000000~~169833% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 13.~~423488~~284672% 0.000000% 0.000000% 0.000000% 13.~~423488~~284672% 03.~~869605~~566843% 0.000000% 0.000000% 0.000000% 03.~~869605~~566843% 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 01 0 0 0 01 0372,499.0059 0.00 0.00 0.00 0372,499.0059 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0372,499.0059 0.00 0.00 0.00 0372,499.0059 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~450212% 0.000000% 0.000000% 0.000000% 0.~~000000~~450212% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~450212% 0.000000% 0.000000% 0.000000% 0.~~000000~~450212% 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 65 0 0 0 65 21,~~627~~952,~~578~~970.6445 0.00 0.00 0.00 21,~~627~~952,~~578~~970.6445 60 Days 1 0 0 0 1 ~~355~~282,~~831~~014.6810 0.00 0.00 0.00 ~~355~~282,~~831~~014.6810 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 76 0 0 0 76 2,~~983~~234,~~410~~984.3255 0.00 0.00 0.00 2,~~983~~234,~~410~~984.3255 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~425178~~355014% 0.000000% 0.000000% 0.000000% 1.~~425178~~355014% 1.~~453724~~241913% 0.000000% 0.000000% 0.000000% 1.~~453724~~241913% 60 Days 0.~~237530~~271003% 0.000000% 0.000000% 0.000000% 0.~~237530~~271003% 0.~~196866~~179335% 0.000000% 0.000000% 0.000000% 0.~~196866~~179335% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~662708~~626016% 0.000000% 0.000000% 0.000000% 1.~~662708~~626016% 1.~~650591~~421248% 0.000000% 0.000000% 0.000000% 1.~~650591~~421248% 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 10 0 0 0 10 ~~300,962~~0.1200 0.00 0.00 0.00 ~~300,962~~0.1200 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 ~~300,962~~0.1200 0.00 0.00 0.00 ~~300,962~~0.1200 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 30.~~030303~~000000% 0.000000% 0.000000% 0.000000% 30.~~030303~~000000% 20.~~516845~~000000% 0.000000% 0.000000% 0.000000% 20.~~516845~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 30.~~030303~~000000% 0.000000% 0.000000% 0.000000% 30.~~030303~~000000% 20.~~516845~~000000% 0.000000% 0.000000% 0.000000% 20.~~516845~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5684,~~870~~844.9061

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 6.~~127552~~059293% Weighted Average Net Coupon 5.~~818305~~749276% Weighted Average Pass-Through Rate 5.~~810805~~741776% Weighted Average Maturity(Stepdown Calculation ) ~~346~~345 Beginning Scheduled Collateral Loan Count 1,~~848~~663 Number Of Loans Paid In Full ~~185~~116 Ending Scheduled Collateral Loan Count 1,~~663~~547 Beginning Scheduled Collateral Balance ~~875~~783,~~054~~153,~~372~~121.3532 Ending Scheduled Collateral Balance ~~783~~725,~~153~~093,~~121~~851.3289 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~783~~725,~~153~~093,~~121~~851.3289 Monthly P &I Constant 54,~~153~~587,~~464~~959.5040 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~685~~633,~~179~~497.5885 Unscheduled Principal 9157,~~216~~425,~~071~~771.4558

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.~~421823~~429978 4.~~828068~~681220 6.~~436325~~423583 Weighted Average Net Rate 6.~~171362~~179466 4.~~453067~~306220 6.~~073969~~060022 Weighted Average Maturity ~~349~~348 ~~347~~346 ~~347~~346 Beginning Loan Count ~~901~~823 ~~293~~281 ~~129~~105 Loans Paid In Full 7838 127 2417 Ending Loan Count ~~823~~785 ~~281~~274 ~~105~~88 Beginning Scheduled Balance ~~348~~314,~~977~~422,~~756~~406.7320 ~~186~~180,~~494~~308,~~157~~096.2832 ~~115~~95,~~032~~716,~~107~~649.0709 Ending scheduled Balance ~~314~~298,~~422~~840,~~406~~867.2065 ~~180~~174,~~308~~944,~~096~~633.3203 9582,~~716~~738,~~649~~733.0929 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 21,~~190~~976,~~451~~125.9048 ~~867~~832,~~062~~604.5975 ~~649~~538,~~650~~320.9424 Scheduled Principal ~~322~~291,~~890~~351.7423 ~~116~~129,~~723~~219.9380 3225,~~664~~950.2435 Unscheduled Principal 3415,~~232~~290,~~459~~187.7932 65,~~069~~234,~~337~~243.0349 1912,~~282~~951,~~793~~965.7445 Scheduled Interest 1,~~867~~684,~~561~~774.1625 ~~750~~703,~~338~~384.6695 ~~616~~512,~~986~~369.7089 Servicing Fees 7265,~~837~~638.7478 5856,~~279~~346.4936 3428,~~735~~999.5106 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 21,~~181~~965.3405 1,~~165~~126.5890 ~~719~~598.0326 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,~~792~~617,~~542~~170.0842 ~~690~~645,~~893~~911.5969 ~~581~~482,~~532~~772.1657 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.~~163861~~171966 4.~~445568~~298720 6.~~066469~~052522

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.~~598256~~570087 6.~~473488~~455009 6.~~127552~~059293 Weighted Average Net Rate 6.~~276237~~246751 6.~~209329~~190195 5.~~818305~~749276 Weighted Average Maturity ~~347~~346 ~~341~~340 ~~346~~345 Beginning Loan Count ~~491~~421 3433 1,~~848~~663 Loans Paid In Full 7052 12 ~~185~~116 Ending Loan Count ~~421~~369 3331 1,~~663~~547 Beginning Scheduled Balance ~~212~~180,~~026~~748,~~919~~056.4314 1211,~~523~~957,~~431~~913.8457 ~~875~~783,~~054~~153,~~372~~121.3532 Ending scheduled Balance ~~180~~157,~~748~~255,~~056~~063.1460 11,~~957~~314,~~913~~554.5732 ~~783~~725,~~153~~093,~~121~~851.3289 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~365~~164,~~909~~198.4612 8076,~~389~~710.6181 54,~~153~~587,~~464~~959.5040 Scheduled Principal ~~200~~174,~~069~~589.6336 12,~~831~~387.0411 ~~685~~633,~~179~~497.5885 Unscheduled Principal 3123,~~078~~318,~~793~~403.6618 ~~552~~630,~~687~~972.2314 9157,~~216~~425,~~071~~771.4558 Scheduled Interest 1989,~~165,839~~608.8376 6764,~~558~~323.5770 43,~~468~~954,~~284~~461.9255 Servicing Fees 5648,~~897~~702.2303 2,~~756~~638.8185 ~~225~~202,~~506~~325.7808 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,~~325~~129.1872 7874.2772 54,~~469~~894.4065 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 1939,~~107,617~~777.4201 6461,~~723~~610.4913 43,~~237~~747,~~308~~241.7482 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.~~268736~~239251 6.~~201828~~182694 5.~~810805~~741776

Group Miscellaneous Reporting Items 1 Bankruptcy $106,454.00 1 Fraud $8,752,845.00 1 Special Hazard $3,~~961~~958,~~862~~283.28 2 Bankruptcy $100,000.00 2 Fraud $4,405,126.00 2 Special Hazard $8,000,000.00 2 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 $8,~~750~~184,~~815~~537.5474

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