8-K 1 sac0208a.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 2002-8A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-82904-07 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-8A Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Callable Certificates, Series 2002-8A 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 2002-8A Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-8A Trust, relating to the 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: 2002-8A Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution R 86358RE94 SEN 6.~~09244~~09760% 0.00 0.3555 0.00 1-A 86358RC88 SEN 6.~~09027~~09244% 129,~~336~~976,~~446~~327.6982 6250,~~610~~650.2515 2534,~~360,118~~140.8756 2-A 86358RC96 SEN 6.~~34852~~34434% 1918,~~030~~135,~~851~~529.8009 ~~100~~95,~~681~~881.3764 ~~895~~1,~~322~~583,734.7167 3-A 86358RD20 SEN 5.~~97569~~96185% 5448,~~684~~416,~~879~~451.6221 ~~272~~240,~~316~~543.3612 64,~~268~~706,~~428~~544.4177 4-A1 86358RD38 SEN 5.85000% ~~161~~155,~~683~~270,~~295~~880.6680 ~~788~~756,~~206~~945.0754 6,~~412~~580,~~414~~436.8645 4-A2 86358RD46 SEN 5.85000% 4442,~~194~~442,~~842~~059.4991 ~~215~~206,~~449~~905.8604 1,~~752~~798,~~782~~709.5895 4-A3 86358RD53 SEN 5.85000% 1,~~104~~061,~~871~~051.0650 5,~~386~~172.2563 4344,~~819~~967.5675 4-A4 86358RD61 PO 0.00000% 1,~~149~~112,~~822~~640.2776 0.00 3752,~~181~~025.5154 4-A5 86358RD79 IO 5.85000% 0.00 9995,~~498~~753.9587 0.00 5-A 86358RD87 SEN 6.~~32348~~27403% 2220,~~987~~078,~~186~~533.8426 ~~121~~104,~~132~~977.5771 2,~~908~~868,~~653~~147.5875 6-A 86358RD95 SEn 6.~~98077~~97403% 2824,~~025~~680,~~165~~000.1680 ~~163~~143,~~030~~432.9157 35,~~345~~195,~~164~~526.3612 7-A1 86358RE29 SEN 3.~~45595~~44642% ~~368~~364,~~817~~221,~~462~~388.6451 1,~~062~~046,~~178~~048.7350 46,~~596~~268,~~074~~246.1339 7-A2 86358RE37 IO 0.90000% 0.00 ~~276~~273,~~613~~166.1004 0.00 B1-I 86358RE45 SUB 6.~~36380~~35777% 10,323,000.00 54,~~744~~692.5573 0.00 B2-I 86358RE52 SUB 6.~~36380~~35777% 4,937,000.00 26,~~181~~156.7293 0.00 B3 86358RE86 SUB 5.~~34772~~33992% 5,452,000.00 24,~~296~~261.4703 0.00 B4-I SAC020841 SUB 6.~~36380~~35777% 1,795,000.00 9,~~519~~510.1817 0.00 B5-I SAC020851 SUB 6.~~36380~~35777% 1,346,000.00 7,~~138~~131.0630 0.00 B6-I SAC020861 SUB 6.~~36380~~35777% 1,353,775.47 7,~~179~~172.2950 0.00 B1-II 86358RE60 SUB 4.~~35595~~34642% 11,673,000.00 42,~~372~~279.5076 0.00 B2-II 86358RE78 SUB 4.~~35595~~34642% 5,306,000.00 19,~~260~~218.5640 0.00 B4-II SAC020842 SUB 4.~~35595~~34642% 2,122,000.00 7,~~702~~685.7791 0.00 B5-II SAC020852 SUB 4.~~35595~~34642% 1,910,000.00 6,~~933~~918.2204 0.00 B6-II SAC020862 SUB 4.~~35595~~34642% 1,699,938.12 6,~~170~~157.7020 0.00 P SAC02080P SEN 0.00000% 0.00 5639,~~826~~413.2764 0.00 P7R SAC02087R SEN 0.00000% 0.00 0.00 0.00 LTR SAC0208LR SEN 0.00000% 0.00 0.00 0.00 MTR SAC0208MR SEN 0.00000% 0.00 0.00 0.00 UTR SAC0208UR SEN 0.00000% 0.00 0.00 0.00 Totals ~~761~~733,~~932~~312,~~537~~577.8225 3,~~435~~270,~~430~~074.0697 2829,~~619~~632,~~960~~479.5795

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.3555 0.00 1-A 0.00 9,~~976~~442,~~327~~187.8226 2584,~~422,729~~790.1271 0.00 2-A 0.00 1816,~~135~~551,~~529~~794.0942 ~~996~~1,~~004~~679,616.0831 0.00 3-A 0.00 4843,~~416~~709,~~451~~906.2144 64,~~540~~947,~~744~~087.7789 0.00 4-A1 0.00 ~~155~~148,~~270~~690,~~880~~444.8035 7,~~200~~337,~~620~~381.9399 0.00 4-A2 0.00 4240,~~442~~643,~~059~~349.9196 12,~~968~~005,~~232~~614.4499 0.00 4-A3 0.00 1,~~061~~016,~~051~~083.5075 4950,~~205~~140.8138 0.00 4-A4 0.00 1,~~112~~060,~~640~~615.7621 3752,~~181~~025.5154 0.00 4-A5 0.00 0.00 9995,~~498~~753.9587 0.00 5-A 0.00 2017,~~078~~210,~~533~~385.2651 32,~~029~~973,~~786~~125.1546 0.00 6-A 0.00 2419,~~680~~484,~~000~~474.8068 35,~~508~~338,~~195~~958.2769 0.00 7-A1 0.00 ~~364~~357,~~221~~953,~~388~~142.5112 57,~~658~~314,~~252~~294.8689 0.00 7-A2 0.00 0.00 ~~276~~273,~~613~~166.1004 0.00 B1-I 0.00 10,323,000.00 54,~~744~~692.5573 0.00 B2-I 0.00 4,937,000.00 26,~~181~~156.7293 0.00 B3 0.00 5,452,000.00 24,~~296~~261.4703 0.00 B4-I 0.00 1,795,000.00 9,~~519~~510.1817 0.00 B5-I 0.00 1,346,000.00 7,~~138~~131.0630 0.00 B6-I 0.00 1,353,775.47 7,~~179~~172.2950 0.00 B1-II 0.00 11,673,000.00 42,~~372~~279.5076 0.00 B2-II 0.00 5,306,000.00 19,~~260~~218.5640 0.00 B4-II 0.00 2,122,000.00 7,~~702~~685.7791 0.00 B5-II 0.00 1,910,000.00 6,~~933~~918.2204 0.00 B6-II 0.00 1,699,938.12 6,~~170~~157.7020 0.00 P 0.00 0.00 5639,~~826~~413.2764 0.00 P7R 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 Totals 0.00 ~~733~~703,~~312~~680,~~577~~097.2529 32,~~055~~902,~~390~~554.6392 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) R 100.00 0.00 0.00 0.00 0.00 0.00 1-A 20,666,000.00 129,~~336~~976,~~446~~327.6982 0.00 2534,~~360,118~~140.8756 0.00 0.00 2-A 25,431,000.00 1918,~~030~~135,~~851~~529.8009 0.00 ~~895~~1,~~322~~583,734.7167 0.00 0.00 3-A 78,424,000.00 5448,~~684~~416,~~879~~451.6221 0.00 64,~~268~~706,~~428~~544.4177 0.00 0.00 4-A1 182,921,000.00 ~~161~~155,~~683~~270,~~295~~880.6680 0.00 6,~~412~~580,~~414~~436.8645 0.00 0.00 4-A2 50,000,000.00 4442,~~194~~442,~~842~~059.4991 0.00 1,~~752~~798,~~782~~709.5895 0.00 0.00 4-A3 1,250,000.00 1,~~104~~061,~~871~~051.0650 0.00 4344,~~819~~967.5675 0.00 0.00 4-A4 1,227,390.24 1,~~149~~112,~~822~~640.2776 0.00 3752,~~181~~025.5154 0.00 0.00 4-A5 0.00 0.00 0.00 0.00 0.00 0.00 5-A 29,502,000.00 2220,~~987~~078,~~186~~533.8426 0.00 2,~~908~~868,~~653~~147.5875 0.00 0.00 6-A 36,997,000.00 2824,~~025~~680,~~165~~000.1680 0.00 35,~~345~~195,~~164~~526.3612 0.00 0.00 7-A1 399,029,000.00 ~~368~~364,~~817~~221,~~462~~388.6451 0.00 46,~~596~~268,~~074~~246.1339 0.00 0.00 7-A2 0.00 0.00 0.00 0.00 0.00 0.00 B1-I 10,323,000.00 10,323,000.00 0.00 0.00 0.00 0.00 B2-I 4,937,000.00 4,937,000.00 0.00 0.00 0.00 0.00 B3 5,452,000.00 5,452,000.00 0.00 0.00 0.00 0.00 B4-I 1,795,000.00 1,795,000.00 0.00 0.00 0.00 0.00 B5-I 1,346,000.00 1,346,000.00 0.00 0.00 0.00 0.00 B6-I 1,353,775.47 1,353,775.47 0.00 0.00 0.00 0.00 B1-II 11,673,000.00 11,673,000.00 0.00 0.00 0.00 0.00 B2-II 5,306,000.00 5,306,000.00 0.00 0.00 0.00 0.00 B4-II 2,122,000.00 2,122,000.00 0.00 0.00 0.00 0.00 B5-II 1,910,000.00 1,910,000.00 0.00 0.00 0.00 0.00 B6-II 1,699,938.12 1,699,938.12 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 P7R 0.00 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 873,365,203.83 ~~761~~733,~~932~~312,~~537~~577.8225 0.00 2829,~~619~~632,~~960~~479.5795 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution R 0.00 0.00 0.00000000 0.00 1-A 2534,~~360,118~~140.8756 9,~~976~~442,~~327~~187.8226 0.~~48274111~~45689477 2534,~~360,118~~140.8756 2-A ~~895~~1,~~322~~583,734.7167 1816,~~135~~551,~~529~~794.0942 0.~~71312686~~65085110 ~~895~~1,~~322~~583,734.7167 3-A 64,~~268~~706,~~428~~544.4177 4843,~~416~~709,~~451~~906.2144 0.~~61736779~~55735370 64,~~268~~706,~~428~~544.4177 4-A1 6,~~412~~580,~~414~~436.8645 ~~155~~148,~~270~~690,~~880~~444.8035 0.~~84884120~~81286700 6,~~412~~580,~~414~~436.8645 4-A2 1,~~752~~798,~~782~~709.5895 4240,~~442~~643,~~059~~349.9196 0.~~84884120~~81286700 1,~~752~~798,~~782~~709.5895 4-A3 4344,~~819~~967.5675 1,~~061~~016,~~051~~083.5075 0.~~84884120~~81286700 4344,~~819~~967.5675 4-A4 3752,~~181~~025.5154 1,~~112~~060,~~640~~615.7621 0.~~90650938~~86412225 3752,~~181~~025.5154 4-A5 0.00 0.00 0.00000000 0.00 5-A 2,~~908~~868,~~653~~147.5875 2017,~~078~~210,~~533~~385.2651 0.~~68058210~~58336335 2,~~908~~868,~~653~~147.5875 6-A 35,~~345~~195,~~164~~526.3612 2419,~~680~~484,~~000~~474.8068 0.~~66708114~~52665013 35,~~345~~195,~~164~~526.3612 7-A1 46,~~596~~268,~~074~~246.1339 ~~364~~357,~~221~~953,~~388~~142.5112 0.~~91276922~~89706047 46,~~596~~268,~~074~~246.1339 7-A2 0.00 0.00 0.00000000 0.00 B1-I 0.00 10,323,000.00 1.00000000 0.00 B2-I 0.00 4,937,000.00 1.00000000 0.00 B3 0.00 5,452,000.00 1.00000000 0.00 B4-I 0.00 1,795,000.00 1.00000000 0.00 B5-I 0.00 1,346,000.00 1.00000000 0.00 B6-I 0.00 1,353,775.47 1.00000000 0.00 B1-II 0.00 11,673,000.00 1.00000000 0.00 B2-II 0.00 5,306,000.00 1.00000000 0.00 B4-II 0.00 2,122,000.00 1.00000000 0.00 B5-II 0.00 1,910,000.00 1.00000000 0.00 B6-II 0.00 1,699,938.12 1.00000000 0.00 P 0.00 0.00 0.00000000 0.00 P7R 0.00 0.00 0.00000000 0.00 LTR 0.00 0.00 0.00000000 0.00 UTR 0.00 0.00 0.00000000 0.00 MTR 0.00 0.00 0.00000000 0.00 UTR 0.00 0.00 0.00000000 0.00 Totals 2829,~~619~~632,~~960~~479.5795 ~~733~~703,~~312~~680,~~577~~097.2529 0.~~83964025~~80571117 2829,~~619~~632,~~960~~479.5795

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A 20,666,000.00 ~~596~~482.~~94409610~~74111197 0.00000000 ~~114~~25.~~20298413~~84634472 0.00000000 2-A 25,431,000.00 ~~748~~713.~~33281428~~12685659 0.00000000 3562.~~20595769~~27575282 0.00000000 3-A 78,424,000.00 ~~697~~617.~~29776114~~36778550 0.00000000 7960.~~92997565~~01408714 0.00000000 4-A1 182,921,000.00 ~~883~~848.~~89684979~~84119811 0.00000000 35.~~05565167~~97419897 0.00000000 4-A2 50,000,000.00 ~~883~~848.~~89684980~~84119820 0.00000000 35.~~05565160~~97419900 0.00000000 4-A3 1,250,000.00 ~~883~~848.~~89684800~~84120000 0.00000000 35.~~05564800~~97420000 0.00000000 4-A4 1,227,390.24 ~~936~~906.~~80252012~~50937553 0.00000000 3042.~~29314458~~38712213 0.00000000 4-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A 29,502,000.00 ~~779~~680.~~17384720~~58210494 0.00000000 9897.~~59174225~~21875636 0.00000000 6-A 36,997,000.00 ~~757~~667.~~49831500~~08113631 0.00000000 90140.~~41717869~~43101116 0.00000000 7-A1 399,029,000.00 ~~924~~912.~~28736418~~76921855 0.00000000 1115.~~51814562~~70874896 0.00000000 7-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 10,323,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B2-I 4,937,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B3 5,452,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B4-I 1,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B5-I 1,346,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B6-I 1,353,775.47 1000.00000000 0.00000000 0.00000000 0.00000000 B1-II 11,673,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B2-II 5,306,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B4-II 2,122,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B5-II 1,910,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B6-II 1,699,938.12 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are Per 1,000 Denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A 0.00000000 ~~114~~25.~~20298413~~84634472 ~~482~~456.~~74111197~~89476725 0.~~48274111~~45689477 ~~114~~25.~~20298413~~84634472 2-A 0.00000000 3562.~~20595769~~27575282 ~~713~~650.~~12685659~~85110377 0.~~71312686~~65085110 3562.~~20595769~~27575282 3-A 0.00000000 7960.~~92997565~~01408714 ~~617~~557.~~36778550~~35369836 0.~~61736779~~55735370 7960.~~92997565~~01408714 4-A1 0.00000000 35.~~05565167~~97419897 ~~848~~812.~~84119811~~86699914 0.~~84884120~~81286700 35.~~05565167~~97419897 4-A2 0.00000000 35.~~05565160~~97419900 ~~848~~812.~~84119820~~86699920 0.~~84884120~~81286700 35.~~05565160~~97419900 4-A3 0.00000000 35.~~05564800~~97420000 ~~848~~812.~~84120000~~86700000 0.~~84884120~~81286700 35.~~05564800~~97420000 4-A4 0.00000000 3042.~~29314458~~38712213 ~~906~~864.~~50937553~~12224526 0.~~90650938~~86412225 3042.~~29314458~~38712213 4-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A 0.00000000 9897.~~59174225~~21875636 ~~680~~583.~~58210494~~36334859 0.~~68058210~~58336335 9897.~~59174225~~21875636 6-A 0.00000000 90140.~~41717869~~43101116 ~~667~~526.~~08113631~~65012515 0.~~66708114~~52665013 90140.~~41717869~~43101116 7-A1 0.00000000 1115.~~51814562~~70874896 ~~912~~897.~~76921855~~06046959 0.~~91276922~~89706047 1115.~~51814562~~70874896 7-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B2-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B4-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B5-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B6-I 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B2-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B4-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B5-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B6-II 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 100.00 6.~~09244~~09760% 0.00 0.00 0.00 0.00 1-A 20,666,000.00 6.~~09027~~09244% 129,~~336~~976,~~446~~327.6982 6250,~~610~~650.2515 0.00 0.00 2-A 25,431,000.00 6.~~34852~~34434% 1918,~~030~~135,~~851~~529.8009 ~~100~~95,~~681~~881.3764 0.00 0.00 3-A 78,424,000.00 5.~~97569~~96185% 5448,~~684~~416,~~879~~451.6221 ~~272~~240,~~316~~543.3612 0.00 0.00 4-A1 182,921,000.00 5.85000% ~~161~~155,~~683~~270,~~295~~880.6680 ~~788~~756,~~206~~945.0754 0.00 0.00 4-A2 50,000,000.00 5.85000% 4442,~~194~~442,~~842~~059.4991 ~~215~~206,~~449~~905.8604 0.00 0.00 4-A3 1,250,000.00 5.85000% 1,~~104~~061,~~871~~051.0650 5,~~386~~172.2563 0.00 0.00 4-A4 1,227,390.24 0.00000% 1,~~149~~112,~~822~~640.2776 0.00 0.00 0.00 4-A5 0.00 5.85000% 2019,~~410~~641,~~041~~819.4918 9995,~~498~~753.9587 0.00 0.00 5-A 29,502,000.00 6.~~32348~~27403% 2220,~~987~~078,~~186~~533.8426 ~~121~~104,~~132~~977.5771 0.00 0.00 6-A 36,997,000.00 6.~~98077~~97403% 2824,~~025~~680,~~165~~000.1680 ~~163~~143,~~030~~432.9157 0.00 0.00 7-A1 399,029,000.00 3.~~45595~~44642% ~~368~~364,~~817~~221,~~462~~388.6451 1,~~062~~046,~~178~~048.7350 0.00 0.00 7-A2 0.00 0.90000% ~~368~~364,~~817~~221,~~462~~388.6451 ~~276~~273,~~613~~166.1004 0.00 0.00 B1-I 10,323,000.00 6.~~36380~~35777% 10,323,000.00 54,~~744~~692.5573 0.00 0.00 B2-I 4,937,000.00 6.~~36380~~35777% 4,937,000.00 26,~~181~~156.7293 0.00 0.00 B3 5,452,000.00 5.~~34772~~33992% 5,452,000.00 24,~~296~~261.4703 0.00 0.00 B4-I 1,795,000.00 6.~~36380~~35777% 1,795,000.00 9,~~519~~510.1817 0.00 0.00 B5-I 1,346,000.00 6.~~36380~~35777% 1,346,000.00 7,~~138~~131.0630 0.00 0.00 B6-I 1,353,775.47 6.~~36380~~35777% 1,353,775.47 7,~~179~~172.2950 0.00 0.00 B1-II 11,673,000.00 4.~~35595~~34642% 11,673,000.00 42,~~372~~279.5076 0.00 0.00 B2-II 5,306,000.00 4.~~35595~~34642% 5,306,000.00 19,~~260~~218.5640 0.00 0.00 B4-II 2,122,000.00 4.~~35595~~34642% 2,122,000.00 7,~~702~~685.7791 0.00 0.00 B5-II 1,910,000.00 4.~~35595~~34642% 1,910,000.00 6,~~933~~918.2204 0.00 0.00 B6-II 1,699,938.12 4.~~35595~~34642% 1,699,938.12 6,~~170~~157.7020 0.00 0.00 P 0.00 0.00000% 0.00 0.00 0.00 0.00 P7R 0.00 0.00000% 0.00 0.00 0.00 0.00 LTR 0.00 0.00000% 0.00 0.00 0.00 0.00 MTR 0.00 0.00000% 0.00 0.00 0.00 0.00 UTR 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 873,365,203.83 3,~~378~~230,~~603~~660.4478 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance R 0.00 0.00 0.3555 0.00 0.00 1-A 0.00 0.00 6250,~~610~~650.2515 0.00 9,~~976~~442,~~327~~187.8226 2-A 0.00 0.00 ~~100~~95,~~681~~881.3764 0.00 1816,~~135~~551,~~529~~794.0942 3-A 0.00 0.00 ~~272~~240,~~316~~543.3612 0.00 4843,~~416~~709,~~451~~906.2144 4-A1 0.00 0.00 ~~788~~756,~~206~~945.0754 0.00 ~~155~~148,~~270~~690,~~880~~444.8035 4-A2 0.00 0.00 ~~215~~206,~~449~~905.8604 0.00 4240,~~442~~643,~~059~~349.9196 4-A3 0.00 0.00 5,~~386~~172.2563 0.00 1,~~061~~016,~~051~~083.5075 4-A4 0.00 0.00 0.00 0.00 1,~~112~~060,~~640~~615.7621 4-A5 0.00 0.00 9995,~~498~~753.9587 0.00 0.00 5-A 0.00 0.00 ~~121~~104,~~132~~977.5771 0.00 2017,~~078~~210,~~533~~385.2651 6-A 0.00 0.00 ~~163~~143,~~030~~432.9157 0.00 2419,~~680~~484,~~000~~474.8068 7-A1 0.00 0.00 1,~~062~~046,~~178~~048.7350 0.00 ~~364~~357,~~221~~953,~~388~~142.5112 7-A2 0.00 0.00 ~~276~~273,~~613~~166.1004 0.00 ~~364~~357,~~221~~953,~~388~~142.5112 B1-I 0.00 0.00 54,~~744~~692.5573 0.00 10,323,000.00 B2-I 0.00 0.00 26,~~181~~156.7293 0.00 4,937,000.00 B3 0.00 0.00 24,~~296~~261.4703 0.00 5,452,000.00 B4-I 0.00 0.00 9,~~519~~510.1817 0.00 1,795,000.00 B5-I 0.00 0.00 7,~~138~~131.0630 0.00 1,346,000.00 B6-I 0.00 0.00 7,~~179~~172.2950 0.00 1,353,775.47 B1-II 0.00 0.00 42,~~372~~279.5076 0.00 11,673,000.00 B2-II 0.00 0.00 19,~~260~~218.5640 0.00 5,306,000.00 B4-II 0.00 0.00 7,~~702~~685.7791 0.00 2,122,000.00 B5-II 0.00 0.00 6,~~933~~918.2204 0.00 1,910,000.00 B6-II 0.00 0.00 6,~~170~~157.7020 0.00 1,699,938.12 P 0.00 0.00 5639,~~826~~413.2764 0.00 0.00 P7R 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 0.00 UTR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~435~~270,~~430~~074.0697 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall R 100.00 6.~~09244~~09760% 0.00000000 0.00000000 0.00000000 0.00000000 1-A 20,666,000.00 6.~~09027~~09244% ~~596~~482.~~94409610~~74111197 32.~~02962596~~45089277 0.00000000 0.00000000 2-A 25,431,000.00 6.~~34852~~34434% ~~748~~713.~~33281428~~12685659 3.~~95900161~~77026621 0.00000000 0.00000000 3-A 78,424,000.00 5.~~97569~~96185% ~~697~~617.~~29776114~~36778550 3.~~47235999~~06721310 0.00000000 0.00000000 4-A1 182,921,000.00 5.85000% ~~883~~848.~~89684979~~84119811 4.~~30899716~~13810082 0.00000000 0.00000000 4-A2 50,000,000.00 5.85000% ~~883~~848.~~89684980~~84119820 4.~~30899720~~13810080 0.00000000 0.00000000 4-A3 1,250,000.00 5.85000% ~~883~~848.~~89684800~~84120000 4.~~30900000~~13810400 0.00000000 0.00000000 4-A4 1,227,390.24 0.00000% ~~936~~906.~~80252012~~50937553 0.00000000 0.00000000 0.00000000 4-A5 0.00 5.85000% ~~858~~826.~~97832993~~64687597 4.~~18751926~~02990358 0.00000000 0.00000000 5-A 29,502,000.00 6.~~32348~~27403% ~~779~~680.~~17384720~~58210494 43.~~10591045~~55832520 0.00000000 0.00000000 6-A 36,997,000.00 6.~~98077~~97403% ~~757~~667.~~49831500~~08113631 43.~~40659810~~87687029 0.00000000 0.00000000 7-A1 399,029,000.00 3.~~45595~~44642% ~~924~~912.~~28736418~~76921855 2.~~66190861~~62148490 0.00000000 0.00000000 7-A2 0.00 0.90000% ~~924~~912.~~28736418~~76921855 0.~~69321553~~68457691 0.00000000 0.00000000 B1-I 10,323,000.00 6.~~36380~~35777% 1000.00000000 5.~~30316284~~29814298 0.00000000 0.00000000 B2-I 4,937,000.00 6.~~36380~~35777% 1000.00000000 5.~~30316386~~29814260 0.00000000 0.00000000 B3 5,452,000.00 5.~~34772~~33992% 1000.00000000 4.~~45643250~~44993213 0.00000000 0.00000000 B4-I 1,795,000.00 6.~~36380~~35777% 1000.00000000 5.~~30316435~~29814485 0.00000000 0.00000000 B5-I 1,346,000.00 6.~~36380~~35777% 1000.00000000 5.~~30316493~~29814264 0.00000000 0.00000000 B6-I 1,353,775.47 6.~~36380~~35777% 1000.00000000 5.~~30316154~~29814593 0.00000000 0.00000000 B1-II 11,673,000.00 4.~~35595~~34642% 1000.00000000 3.~~62995802~~62201319 0.00000000 0.00000000 B2-II 5,306,000.00 4.~~35595~~34642% 1000.00000000 3.~~62995854~~62201282 0.00000000 0.00000000 B4-II 2,122,000.00 4.~~35595~~34642% 1000.00000000 3.~~62995759~~62201225 0.00000000 0.00000000 B5-II 1,910,000.00 4.~~35595~~34642% 1000.00000000 3.~~62995812~~62201047 0.00000000 0.00000000 B6-II 1,699,938.12 4.~~35595~~34642% 1000.00000000 3.~~62995566~~62201419 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are Per 1,000 Denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 35.50000000 0.00000000 0.00000000 1-A 0.00000000 0.00000000 32.~~02962596~~45089277 0.00000000 ~~482~~456.~~74111197~~89476725 2-A 0.00000000 0.00000000 3.~~95900161~~77026621 0.00000000 ~~713~~650.~~12685659~~85110377 3-A 0.00000000 0.00000000 3.~~47235999~~06721310 0.00000000 ~~617~~557.~~36778550~~35369836 4-A1 0.00000000 0.00000000 4.~~30899716~~13810082 0.00000000 ~~848~~812.~~84119811~~86699914 4-A2 0.00000000 0.00000000 4.~~30899720~~13810080 0.00000000 ~~848~~812.~~84119820~~86699920 4-A3 0.00000000 0.00000000 4.~~30900000~~13810400 0.00000000 ~~848~~812.~~84120000~~86700000 4-A4 0.00000000 0.00000000 0.00000000 0.00000000 ~~906~~864.~~50937553~~12224526 4-A5 0.00000000 0.00000000 4.~~18751926~~02990358 0.00000000 0.00000000 5-A 0.00000000 0.00000000 43.~~10591045~~55832520 0.00000000 ~~680~~583.~~58210494~~36334859 6-A 0.00000000 0.00000000 43.~~40659810~~87687029 0.00000000 ~~667~~526.~~08113631~~65012515 7-A1 0.00000000 0.00000000 2.~~66190861~~62148490 0.00000000 ~~912~~897.~~76921855~~06046959 7-A2 0.00000000 0.00000000 0.~~69321553~~68457691 0.00000000 ~~912~~897.~~76921855~~06046959 B1-I 0.00000000 0.00000000 5.~~30316284~~29814298 0.00000000 1000.00000000 B2-I 0.00000000 0.00000000 5.~~30316386~~29814260 0.00000000 1000.00000000 B3 0.00000000 0.00000000 4.~~45643250~~44993213 0.00000000 1000.00000000 B4-I 0.00000000 0.00000000 5.~~30316435~~29814485 0.00000000 1000.00000000 B5-I 0.00000000 0.00000000 5.~~30316493~~29814264 0.00000000 1000.00000000 B6-I 0.00000000 0.00000000 5.~~30316154~~29814593 0.00000000 1000.00000000 B1-II 0.00000000 0.00000000 3.~~62995802~~62201319 0.00000000 1000.00000000 B2-II 0.00000000 0.00000000 3.~~62995854~~62201282 0.00000000 1000.00000000 B4-II 0.00000000 0.00000000 3.~~62995759~~62201225 0.00000000 1000.00000000 B5-II 0.00000000 0.00000000 3.~~62995812~~62201047 0.00000000 1000.00000000 B6-II 0.00000000 0.00000000 3.~~62995566~~62201419 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P7R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 UTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 32,~~195~~978,~~453~~043.2816 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 94111,~~568~~699.8157 Realized Losses 0.00 Prepayment Penalties 039,413.0064 Total Deposits 3233,~~290~~129,~~022~~156.0937 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~234~~226,~~631~~601.4645 Payment of Interest and Principal 32,~~055~~902,~~390~~554.6392 Total Withdrawals (Pool Distribution Amount) 3233,~~290~~129,~~022~~156.0937 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~232~~224,~~091~~156.6496 Wells Fargo Bank Minnesota ,N.A. 2,~~539~~444.8249 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~234~~226,~~631~~601.4645

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 02 0 0 02 0217,119.0068 0.00 0.00 0217,119.0068 30 Days 2934 0 0 0 2934 1417,~~795~~486,~~800~~854.3625 0.00 0.00 0.00 1417,~~795~~486,~~800~~854.3625 60 Days 36 0 0 0 36 12,~~994~~454,~~470~~590.1880 0.00 0.00 0.00 12,~~994~~454,~~470~~590.1880 90 Days 01 0 0 0 01 0519,838.0087 0.00 0.00 0.00 0519,838.0087 120 Days 10 0 0 0 10 ~~1,115,049~~0.3800 0.00 0.00 0.00 ~~1,115,049~~0.3800 150 Days 0 0 01 0 01 0.00 0.00 01,115,049.0038 0.00 01,115,049.0038 180+ Days 1 0 0 0 1 ~~966~~640,~~000~~719.0091 0.00 0.00 0.00 ~~966~~640,~~000~~719.0091 Totals 3442 02 01 0 3445 1821,~~871~~102,~~319~~003.9283 0217,119.0068 01,115,049.0038 0.00 1822,~~871~~434,~~319~~172.9289 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~~150376% 0.000000% 0.000000% 0.~~000000~~150376% 0.~~000000~~030839% 0.000000% 0.000000% 0.~~000000~~030839% 30 Days 2.~~077364~~556391% 0.000000% 0.000000% 0.000000% 2.~~077364~~556391% 2.~~016644~~483746% 0.000000% 0.000000% 0.000000% 2.~~016644~~483746% 60 Days 0.~~214900~~451128% 0.000000% 0.000000% 0.000000% 0.~~214900~~451128% 0.~~271843~~348638% 0.000000% 0.000000% 0.000000% 0.~~271843~~348638% 90 Days 0.~~000000~~075188% 0.000000% 0.000000% 0.000000% 0.~~000000~~075188% 0.~~000000~~073835% 0.000000% 0.000000% 0.000000% 0.~~000000~~073835% 120 Days 0.~~071633~~000000% 0.000000% 0.000000% 0.000000% 0.~~071633~~000000% 0.~~151979~~000000% 0.000000% 0.000000% 0.000000% 0.~~151979~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~075188% 0.000000% 0.~~000000~~075188% 0.000000% 0.000000% 0.~~000000~~158376% 0.000000% 0.~~000000~~158376% 180+ Days 0.~~071633~~075188% 0.000000% 0.000000% 0.000000% 0.~~071633~~075188% 0.~~131664~~091005% 0.000000% 0.000000% 0.000000% 0.~~131664~~091005% Totals 23.~~435530~~157895% 0.~~000000~~150376% 0.~~000000~~075188% 0.000000% 23.~~435530~~383459% 2.~~572131~~997224% 0.~~000000~~030839% 0.~~000000~~158376% 0.000000% 23.~~572131~~186439%

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 01 0 0 0 01 0592,363.0022 0.00 0.00 0.00 0592,363.0022 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 0592,363.0022 0.00 0.00 0.00 0592,363.0022 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~846154% 0.000000% 0.000000% 0.000000% 03.~~000000~~846154% 05.~~000000~~617754% 0.000000% 0.000000% 0.000000% 05.~~000000~~617754% 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 03.~~000000~~846154% 0.000000% 0.000000% 0.000000% 03.~~000000~~846154% 05.~~000000~~617754% 0.000000% 0.000000% 0.000000% 05.~~000000~~617754% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 02 0 0 0 02 01,063,328.0025 0.00 0.00 0.00 01,063,328.0025 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 02 0 0 0 02 01,063,328.0025 0.00 0.00 0.00 01,063,328.0025 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~639344% 0.000000% 0.000000% 0.000000% 01.~~000000~~639344% 02.~~000000~~220975% 0.000000% 0.000000% 0.000000% 02.~~000000~~220975% 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~~639344% 0.000000% 0.000000% 0.000000% 01.~~000000~~639344% 02.~~000000~~220975% 0.000000% 0.000000% 0.000000% 02.~~000000~~220975% 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 01 0 0 01 0103,797.0006 0.00 0.00 0103,797.0006 30 Days 1113 0 0 0 1113 35,~~813~~357,~~258~~781.6201 0.00 0.00 0.00 35,~~813~~357,~~258~~781.6201 60 Days 01 0 0 0 01 0552,160.0083 0.00 0.00 0.00 0552,160.0083 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~1,115,049~~0.3800 0.00 0.00 0.00 ~~1,115,049~~0.3800 150 Days 0 0 01 0 01 0.00 0.00 01,115,049.0038 0.00 01,115,049.0038 180 Days 10 0 0 0 10 ~~966,000~~0.00 0.00 0.00 0.00 ~~966,000~~0.00 Totals 1314 01 01 0 1316 5,~~894~~909,~~308~~941.0084 0103,797.0006 01,115,049.0038 0.00 57,~~894~~128,~~308~~788.0028 0-29 Days 0.~~000000~~220264% 0.000000% 0.000000% 0.~~000000~~220264% 0.~~000000~~050903% 0.000000% 0.000000% 0.~~000000~~050903% 30 Days 2.~~330508~~863436% 0.000000% 0.000000% 0.000000% 2.~~330508~~863436% 12.~~795443~~627490% 0.000000% 0.000000% 0.000000% 12.~~795443~~627490% 60 Days 0.~~000000~~220264% 0.000000% 0.000000% 0.000000% 0.~~000000~~220264% 0.~~000000~~270783% 0.000000% 0.000000% 0.000000% 0.~~000000~~270783% 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.~~211864~~000000% 0.000000% 0.000000% 0.000000% 0.~~211864~~000000% 0.~~525012~~000000% 0.000000% 0.000000% 0.000000% 0.~~525012~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~220264% 0.000000% 0.~~000000~~220264% 0.000000% 0.000000% 0.~~000000~~546827% 0.000000% 0.~~000000~~546827% 180 Days 0.~~211864~~000000% 0.000000% 0.000000% 0.000000% 0.~~211864~~000000% 0.~~454833~~000000% 0.000000% 0.000000% 0.000000% 0.~~454833~~000000% Totals 23.~~754237~~083700% 0.~~000000~~220264% 0.~~000000~~220264% 0.000000% 23.~~754237~~524229% 2.~~775288~~898273% 0.~~000000~~050903% 0.~~000000~~546827% 0.000000% 23.~~775288~~496003% 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 20 0 0 0 20 ~~935,199~~0.5400 0.00 0.00 0.00 ~~935,199~~0.5400 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 20 0 0 0 20 ~~935,199~~0.5400 0.00 0.00 0.00 ~~935,199~~0.5400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 30.~~703704~~000000% 0.000000% 0.000000% 0.000000% 30.~~703704~~000000% 40.~~319413~~000000% 0.000000% 0.000000% 0.000000% 40.~~319413~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 30.~~703704~~000000% 0.000000% 0.000000% 0.000000% 30.~~703704~~000000% 40.~~319413~~000000% 0.000000% 0.000000% 0.000000% 40.~~319413~~000000% 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 01 0 0 01 0113,322.0062 0.00 0.00 0113,322.0062 30 Days 13 0 0 0 13 ~~542~~1,~~095~~541,815.1729 0.00 0.00 0.00 ~~542~~1,~~095~~541,815.1729 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 3 1 0 0 04 1 ~~542~~,~~095~~541,815.1729 0113,322.0062 0.00 0.00 ~~542~~1,~~095~~655,137.1791 0-29 Days 01.~~000000~~515152% 0.000000% 0.000000% 01.~~000000~~515152% 0.~~000000~~528478% 0.000000% 0.000000% 0.~~000000~~528478% 30 Days 14.~~282051~~545455% 0.000000% 0.000000% 0.000000% 14.~~282051~~545455% 27.~~034731~~190234% 0.000000% 0.000000% 0.000000% 27.~~034731~~190234% 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 14.~~282051~~545455% 01.~~000000~~515152% 0.000000% 0.000000% 16.~~282051~~060606% 27.~~034731~~190234% 0.~~000000~~528478% 0.000000% 0.000000% 27.~~034731~~718712% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 98,~~505~~931,~~247~~566.0348 0.00 0.00 0.00 98,~~505~~931,~~247~~566.0348 60 Days 35 0 0 0 35 1,~~994~~902,~~470~~429.1897 0.00 0.00 0.00 1,~~994~~902,~~470~~429.1897 90 Days 01 0 0 0 01 0519,838.0087 0.00 0.00 0.00 0519,838.0087 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 01 0 0 0 01 0640,719.0091 0.00 0.00 0.00 0640,719.0091 Totals 1822 0 0 0 1822 11,~~499~~994,~~717~~555.2123 0.00 0.00 0.00 11,~~499~~994,~~717~~555.2123 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~595156~~640845% 0.000000% 0.000000% 0.000000% 2.~~595156~~640845% 2.~~438144~~328400% 0.000000% 0.000000% 0.000000% 2.~~438144~~328400% 60 Days 0.~~519031~~880282% 0.000000% 0.000000% 0.000000% 0.~~519031~~880282% 0.~~511592~~495951% 0.000000% 0.000000% 0.000000% 0.~~511592~~495951% 90 Days 0.~~000000~~176056% 0.000000% 0.000000% 0.000000% 0.~~000000~~176056% 0.~~000000~~135519% 0.000000% 0.000000% 0.000000% 0.~~000000~~135519% 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~~176056% 0.000000% 0.000000% 0.000000% 0.~~000000~~176056% 0.~~000000~~167031% 0.000000% 0.000000% 0.000000% 0.~~000000~~167031% Totals 3.~~114187~~873239% 0.000000% 0.000000% 0.000000% 3.~~114187~~873239% 23.~~949735~~126901% 0.000000% 0.000000% 0.000000% 23.~~949735~~126901%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 94111,~~568~~699.8157

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~690637~~657498% Weighted Average Net Coupon 5.~~325106~~290685% Weighted Average Pass-Through Rate 5.~~321107~~286686% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count 1,~~455~~396 Number Of Loans Paid In Full 5966 Ending Scheduled Collateral Loan Count 1,~~396~~330 Beginning Scheduled Collateral Balance ~~761~~733,~~932~~312,~~537~~577.8224 Ending Scheduled Collateral Balance ~~733~~703,~~312~~680,~~577~~097.2429 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~733~~704,~~684~~051,~~247~~530.4616 Monthly P &I Constant 43,~~097~~928,~~592~~979.9978 Special Servicing Fee 0.00 Prepayment Penalties 039,413.0064 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~484~~471,~~358~~717.3372 Unscheduled Principal 2829,~~135~~160,~~602~~762.2523

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~690637~~657498% Weighted Average Net Rate 5.~~325106~~290685% Weighted Average Pass Through Rate 5.~~321107~~286686% Weighted Average Maturity ~~348~~347 Record Date 1011/3130/2002 Principal and Interest Constant 43,~~097~~928,~~592~~979.9978 Beginning Loan Count 1,~~455~~396 Loans Paid in Full 5966 Ending Loan Count 1,~~396~~330 Beginning Scheduled Balance ~~761~~733,~~932~~312,~~537~~577.8224 Ending Scheduled Balance ~~733~~703,~~312~~680,~~577~~097.2429 Ending Actual Balance at 3130-~~Oct~~Nov-2002 ~~733~~704,~~684~~051,~~247~~530.4616 Scheduled Principal ~~484~~471,~~358~~717.3372 Unscheduled Principal 2829,~~135~~160,~~602~~762.2523 Scheduled Interest 3,~~613~~457,~~234~~262.6606 Servicing Fee ~~232~~224,~~091~~156.6496 Master Servicing Fee 2,~~539~~444.8249 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~378~~230,~~603~~660.2061 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Special Servicing Fee 0.00 Prepayment Penalties 039,413.0064

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~396234~~409290 6.~~727513~~723340 6.~~276673~~266574 Weighted Average Net Rate 6.~~094271~~096439 6.~~352511~~348341 5.~~979687~~965852 Weighted Average Maturity ~~346~~345 ~~352~~351 ~~347~~346 Beginning Loan Count 3227 5452 ~~150~~135 Loans Paid In Full 51 24 1513 Ending Loan Count 2726 5248 ~~135~~122 Beginning Scheduled Balance 1311,~~424~~064,~~985~~867.8700 2019,~~370~~474,~~246~~923.2857 5852,~~812~~544,~~482~~054.7130 Ending scheduled Balance 1110,~~064~~530,~~867~~726.0044 1917,~~474~~891,~~923~~188.5790 5247,~~544~~837,~~054~~509.3053 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 8874,~~932~~262.8598 ~~132~~126,~~722~~962.6800 ~~369~~330,~~110~~016.1880 Scheduled Principal 1715,~~375~~164.0670 1817,~~521~~848.7623 6155,~~487~~624.9311 Unscheduled Principal 2518,~~342,743~~975.8186 ~~876~~1,~~800~~565,886.9544 64,~~206~~650,~~940~~920.4866 Scheduled Interest 7159,~~557~~098.7928 ~~114~~109,~~200~~113.9277 ~~307~~274,~~622~~392.2569 Servicing Fees 32,~~378~~884.2071 6,~~365~~085.7589 1413,~~555~~167.4065 Master Servicing Fees 4436.7489 6764.91 ~~196~~175.0620 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 6856,~~134~~176.8568 ~~107~~102,~~767~~962.2697 ~~292~~261,~~870~~049.7984 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.~~090272~~092439 6.~~348513~~344340 5.~~975686~~961853

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~772343~~773375 6.~~666436~~616744 7.~~334350~~329413 Weighted Average Net Rate 6.~~397343~~398374 6.~~327484~~278026 6.~~984766~~978030 Weighted Average Maturity ~~352~~351 ~~349~~348 ~~340~~339 Beginning Loan Count ~~491~~472 6054 8578 Loans Paid In Full 1918 68 712 Ending Loan Count ~~472~~454 5446 7866 Beginning Scheduled Balance ~~220~~212,~~524~~277,~~066~~868.5907 2421,~~540~~632,~~848~~194.3779 2926,~~972~~627,~~507~~342.2488 Ending scheduled Balance ~~212~~203,~~277~~801,~~868~~728.0738 2118,~~632~~764,~~194~~047.7904 2621,~~627~~431,~~342~~816.8876 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~373~~324,~~691~~868.8170 ~~158~~139,~~677~~759.4066 ~~204~~182,~~520~~078.9263 Scheduled Principal ~~129~~126,~~137~~670.8965 2220,~~344~~480.0874 2119,~~330~~442.2198 Unscheduled Principal 8,~~117~~349,~~060~~469.6304 2,~~886~~847,~~309~~667.5001 35,~~323~~176,~~834~~083.1514 Scheduled Interest 1,~~244~~198,~~553~~198.9205 ~~136~~119,~~333~~278.3292 ~~183~~162,~~190~~635.7165 Servicing Fees 6866,~~913~~336.8997 6,~~931~~106.8001 87,~~731~~796.5999 Master Servicing Fees ~~735~~707.1260 8172.8113 9988.9373 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~174~~131,~~904~~153.9148 ~~129~~113,~~319~~100.7178 ~~174~~154,~~359~~749.1993 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.~~393343~~394375 6.~~323483~~274026 6.~~980766~~974031

Group Level Collateral Statement Group Group 7 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~734949~~725416 5.~~690637~~657498 Weighted Average Net Rate 4.~~359949~~350415 5.~~325106~~290685 Weighted Average Maturity ~~351~~350.00 ~~348~~347.00 Record Date 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~769~~751,~~937~~031.1501 43,~~097~~928,~~592~~979.9978 Beginning Loan Count ~~583~~578 1,~~455~~396 Loans Paid In Full 510 5966 Ending Loan Count ~~578~~568 1,~~396~~330 Beginning Scheduled Balance ~~394~~389,~~287~~691,~~400~~326.7663 ~~761~~733,~~932~~312,~~537~~577.8224 Ending Scheduled Balance ~~389~~383,~~691~~423,~~326~~080.6324 ~~733~~703,~~312~~680,~~577~~097.2429 Scheduled Principal ~~214~~216,~~161~~486.4031 ~~484~~471,~~358~~717.3372 Unscheduled Principal 46,~~381~~051,~~912~~760.7308 2829,~~135~~160,~~602~~762.2523 Scheduled Interest 1,~~555~~534,~~775~~544.7570 3,~~613~~457,~~234~~262.6606 Servicing Fee ~~123~~121,~~215~~778.0174 ~~232~~224,~~091~~156.6496 Master Servicing Fee 1,~~314~~299.2503 2,~~539~~444.8249 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~431~~411,~~246~~466.4993 3,~~378~~230,~~603~~660.2061 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 4.~~355949~~346416 5.~~321107~~286686

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