8-K 1 sam02004.txt JUNE 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): June 25, 2003 STRUCTURED ASSET MORTGAGE INVESTMENTS INC. Mortgage Pass-Through Certificates, Series 2002-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-68542-11 90-0073001 Pooling and Servicing Agreement) (Commission 90-0072992 (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 June 25, 2003 a distribution was made to holders of STRUCTURED ASSET MORTGAGE INVESTMENTS INC., Mortgage Pass-Through Certificates, Series 2002-4 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 2002-4 Trust, relating to the June 25, 2003 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 MORTGAGE INVESTMENTS INC. Mortgage Pass-Through Certificates, Series 2002-4 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 6/27/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the June 25, 2003 distribution.

Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Record Date: 45/3031/03 Distribution Date: 56/2725/03 SAM Series: 2002-4 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 I-A-1 86358HPP8 SEN 5.50000% 7664,~~805~~003,~~135~~383.1267 ~~349~~291,~~008~~649.4776 1210,~~801~~683,~~751~~906.4469 I-A-2 86358HPQ6 SEN 5.75000% 43,~~107~~423,~~830~~144.5724 1916,~~514~~307.7756 ~~684~~571,~~686~~415.3394 I-A-3 86358HPR4 SEN 6.00000% 4134,~~078~~231,~~305~~442.7042 ~~203~~170,~~632~~165.3687 65,~~846~~714,~~863~~159.2840 I-A-4 86358HPS2 SEN 1.82000% 1513,~~771~~142,~~810~~991.0816 2319,~~715~~818.7008 2,~~628~~193,~~818~~922.9293 I-A-5 86358HPT0 SEN 6.68000% 0.00 8772,~~044~~738.4489 0.00 I-A-6 86358HPU7 SEN 5.95000% 14,000,000.00 69,416.67 0.00 I-A-7 86358HPV5 SEN 6.00000% 39,500,000.00 ~~195~~196,~~808~~356.4208 0.00 I-A-8 86358HQD4 SEN 6.00000% 98,~~836~~656,~~989~~008.9151 4843,~~763~~029.6836 1985,~~180,981~~606.4094 I-X 86358HQE2 SEN 0.~~61357~~61169% 0.00 ~~108~~95,~~021~~749.2780 0.00 I-P 86358HQF9 PO 0.00000% 77,~~981~~880.6955 0.00 ~~101~~93.1430 R-I 86358HQB8 RES 6.00000% 0.00 0.00 0.00 R-II 86358HQC6 RES 6.00000% 0.00 0.00 0.00 R-III 86358HQH5 RES 6.00000% 0.00 0.00 0.00 II-A 86358HQG7 SEN 5.50000% 9172,~~355~~059,~~600~~318.0665 ~~415~~328,~~126~~358.9194 1912,~~296~~642,~~281~~907.4188 II-X 86358HPW3 SEN 0.~~56035~~55975% 0.00 4435,~~756~~873.1708 0.00 II-P 86358HPX1 PO 0.00000% 47,~~633~~359.3188 0.00 ~~273~~28,190.4291 III-A 86358HPY9 SEN 7.00000% 3228,~~360~~750,~~969~~753.7229 ~~187~~166,~~155~~741.5033 31,~~610~~997,~~216~~131.4324 III-X 86358HPZ6 SEN 0.~~14749~~14512% 0.00 43,~~176~~685.9593 0.00 III-P 86358HQA0 PO 0.00000% ~~625~~614,~~574~~439.7109 0.00 1112,~~135~~659.6296 B-1 86358HQJ1 SUB 5.~~92730~~92773% 8,~~751~~733,~~202~~708.2556 42,~~855~~892.64 1718,~~493~~050.6982 B-2 86358HQK8 SUB 5.~~92730~~92773% 3,~~564~~556,~~025~~901.5404 17,~~453~~468.4451 7,~~124~~351.5040 B-3 86358HQL6 SUB 5.~~92730~~92773% 2,~~593~~587,~~094~~911.9939 12,~~698~~709.6865 5,~~183~~348.6169 B-4 86358HQM4 SUB 5.~~92730~~92773% 1,~~295~~292,~~560~~970.7895 6,~~344~~349.5199 2,~~589~~672.8331 B-5 86358HQN2 SUB 5.~~92730~~92773% ~~971~~969,~~917~~974.2640 4,~~759~~763.5970 12,~~942~~004.8774 B-6 86358HQP7 SUB 5.~~92730~~92773% 1,~~298~~296,~~655~~059.5150 6,~~359~~365.6616 2,~~596~~678.0068 Totals ~~344~~296,~~042~~944,~~287~~247.2030 1,~~846~~600,~~612~~441.8300 4734,~~098~~868,~~039~~101.8983

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 6453,~~003~~319,~~383~~476.6799 1310,~~150~~975,~~759~~556.9145 0.00 I-A-2 0.00 32,~~423~~851,~~144~~728.2430 ~~704~~587,~~201~~723.1050 0.00 I-A-3 0.00 3428,~~231~~517,~~442~~283.4202 75,~~050~~884,~~495~~325.6427 0.00 I-A-4 0.00 1310,~~142~~949,~~991~~068.1623 2,~~652~~213,~~534~~741.6201 0.00 I-A-5 0.00 0.00 8772,~~044~~738.4489 0.00 I-A-6 0.00 14,000,000.00 69,416.67 0.00 I-A-7 0.00 39,500,000.00 ~~195~~196,~~808~~356.4208 0.00 I-A-8 0.00 87,~~656~~670,~~008~~401.5156 1,~~229~~028,~~745~~636.0830 0.00 I-X 0.00 0.00 ~~108~~95,~~021~~749.2780 0.00 I-P 0.00 77,~~880~~787.5525 ~~101~~93.1430 0.00 R-I 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 II-A 0.00 7259,~~059~~416,~~318~~410.6577 1912,~~711~~971,~~408~~266.3282 0.00 II-X 0.00 0.00 4435,~~756~~873.1708 0.00 II-P 0.00 4719,~~359~~168.8897 ~~273~~28,190.4291 0.00 III-A 0.00 2826,~~750,~~753,622.2906 32,~~797~~163,~~371~~872.9357 0.00 III-X 0.00 0.00 43,~~176~~685.9593 0.00 III-P 0.00 ~~614~~601,~~439~~779.0913 1112,~~135~~659.6296 0.00 B-1 0.00 8,~~733~~715,~~708~~657.5673 60,~~349~~943.3346 0.00 B-2 0.00 3,~~556~~549,~~901~~549.0464 24,~~577~~819.9491 0.00 B-3 0.00 2,~~587~~582,~~911~~562.3969 1718,~~882~~058.2934 0.00 B-4 0.00 1,~~292~~290,~~970~~298.9564 89,~~934~~022.3430 0.00 B-5 0.00 ~~969~~967,~~974~~969.4065 6,~~702~~768.4644 0.00 B-6 0.00 1,~~296~~293,~~059~~380.5082 89,~~955~~043.6684 0.00 Totals 0.00 ~~296~~262,~~944~~076,~~247~~145.3045 4836,~~944~~468,~~652~~542.7283 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) I-A-1 186,972,500.00 7664,~~805~~003,~~135~~383.1267 ~~112~~101,~~057~~237.4041 1210,~~689~~582,~~694~~669.0428 0.00 0.00 I-A-2 10,000,000.00 43,~~107~~423,~~830~~144.5724 5,~~993~~414.2656 ~~678~~566,~~693~~001.0738 0.00 0.00 I-A-3 100,000,000.00 4134,~~078~~231,~~305~~442.7042 5954,~~932~~145.5661 65,~~786~~660,~~930~~013.7279 0.00 0.00 I-A-4 38,394,500.00 1513,~~771~~142,~~810~~991.0816 2320,~~010~~788.8194 2,~~605~~173,~~808~~133.1299 0.00 0.00 I-A-5 0.00 0.00 0.00 0.00 0.00 0.00 I-A-6 14,000,000.00 14,000,000.00 0.00 0.00 0.00 0.00 I-A-7 39,500,000.00 39,500,000.00 0.00 0.00 0.00 0.00 I-A-8 19,999,950.00 98,~~836~~656,~~989~~008.9151 109,~~337~~339.4731 1976,~~170,643~~267.9464 0.00 0.00 I-X 0.00 0.00 0.00 0.00 0.00 0.00 I-P 78,647.00 77,~~981~~880.6955 9293.7930 80.3500 0.00 0.00 R-I 50.00 0.00 0.00 0.00 0.00 0.00 R-II 50.00 0.00 0.00 0.00 0.00 0.00 R-III 50.00 0.00 0.00 0.00 0.00 0.00 II-A 184,871,500.00 9172,~~355~~059,~~600~~318.0665 ~~402~~330,~~960~~823.0776 1812,~~893~~312,~~321~~084.3412 0.00 0.00 II-X 0.00 0.00 0.00 0.00 0.00 0.00 II-P 52,290.00 47,~~633~~359.3188 ~~273~~274.4268 027,916.0023 0.00 0.00 III-A 43,527,000.00 3228,~~360~~750,~~969~~753.72 29 26,~~188~~243.4084 31,~~581~~970,~~028~~887.0340 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 III-P 765,935.00 ~~625~~614,~~574~~439.7109 ~~603~~597.1049 1012,~~532~~062.5246 0.00 0.00 B-1 8,869,000.00 8,~~751~~733,~~202~~708.2556 1718,~~493~~050.6982 0.00 0.00 0.00 B-2 3,612,000.00 3,~~564~~556,~~025~~901.5404 7,~~124~~351.5040 0.00 0.00 0.00 B-3 2,628,000.00 2,~~593~~587,~~094~~911.9939 5,~~183~~348.6169 0.00 0.00 0.00 B-4 1,313,000.00 1,~~295~~292,~~560~~970.7895 2,~~589~~672.8331 0.00 0.00 0.00 B-5 985,000.00 ~~971~~969,~~917~~974.2640 12,~~942~~004.8774 0.00 0.00 0.00 B-6 1,316,134.00 1,~~298~~296,~~655~~059.5150 2,~~596~~678.0068 0.00 0.00 0.00 Totals 656,885,606.00 ~~344~~296,~~042~~944,~~287~~247.2030 ~~681~~587,~~379~~065.7854 4634,~~416~~281,~~660~~036.1329 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 I-A-1 1210,~~801~~683,~~751~~906.4469 6453,~~003~~319,~~383~~476.6799 0.~~34231442~~28517283 1210,~~801~~683,~~751~~906.4469 I-A-2 ~~684~~571,~~686~~415.3394 32,~~423~~851,~~144~~728.2430 0.~~34231442~~28517283 ~~684~~571,~~686~~415.3394 I-A-3 65,~~846~~714,~~863~~159.2840 3428,~~231~~517,~~442~~283.4202 0.~~34231442~~28517283 65,~~846~~714,~~863~~159.2840 I-A-4 2,~~628~~193,~~818~~922.9293 1310,~~142~~949,~~991~~068.1623 0.~~34231442~~28517283 2,~~628~~193,~~818~~922.9293 I-A-5 0.00 0.00 0.00000000 0.00 I-A-6 0.00 14,000,000.00 1.00000000 0.00 I-A-7 0.00 39,500,000.00 1.00000000 0.00 I-A-8 1985,~~180,981~~606.4094 87,~~656~~670,~~008~~401.5156 0.~~43280151~~38352104 1985,~~180,981~~606.4094 I-X 0.00 0.00 0.00000000 0.00 I-P ~~101~~93.1430 77,~~880~~787.5525 0.~~99025456~~98906824 ~~101~~93.1430 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00000000 0.00 II-A 1912,~~296~~642,~~281~~907.4188 7259,~~059~~416,~~318~~410.6577 0.~~38978057~~32139303 1912,~~296~~642,~~281~~907.4188 II-X 0.00 0.00 0.00000000 0.00 II-P ~~273~~28,190.4291 4719,~~359~~168.8897 0.~~90571582~~36658960 ~~273~~28,190.4291 III-A 31,~~610~~997,~~216~~131.4324 2826,~~750,~~753,622.2906 0.~~66052688~~61464429 31,~~610~~997,~~216~~131.4324 III-X 0.00 0.00 0.00000000 0.00 III-P 1112,~~135~~659.6296 ~~614~~601,~~439~~779.0913 0.~~80220788~~78567911 1112,~~135~~659.6296 B-1 1718,~~493~~050.6982 8,~~733~~715,~~708~~657.5673 0.~~98474558~~98271031 1718,~~493~~050.6982 B-2 7,~~124~~351.5040 3,~~556~~549,~~901~~549.0464 0.~~98474558~~98271031 7,~~124~~351.5040 B-3 5,~~183~~348.6169 2,~~587~~582,~~911~~562.3969 0.~~98474558~~98271031 5,~~183~~348.6169 B-4 2,~~589~~672.8331 1,~~292~~290,~~970~~298.9564 0.~~98474558~~98271031 2,~~589~~672.8331 B-5 12,~~942~~004.8774 ~~969~~967,~~974~~969.4065 0.~~98474558~~98271030 12,~~942~~004.8774 B-6 2,~~596~~678.0068 1,~~296~~293,~~059~~380.5082 0.~~98474737~~98271211 2,~~596~~678.0068 Totals 4734,~~098~~868,~~039~~101.8983 ~~296~~262,~~944~~076,~~247~~145.3045 0.~~45204864~~39896771 4734,~~098~~868,~~039~~101.8983

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 186,972,500.00 ~~410~~342.~~78305697~~31442415 0.~~59932557~~54145615 6756.~~86930720~~60013788 0.00000000 I-A-2 10,000,000.00 ~~410~~342.~~78305700~~31442400 0.~~59932600~~54145600 6756.~~86930700~~60013800 0.00000000 I-A-3 100,000,000.00 ~~410~~342.~~78305700~~31442420 0.~~59932560~~54145610 6756.~~86930720~~60013790 0.00000000 I-A-4 38,394,500.00 ~~410~~342.~~78305695~~31442420 0.~~59932568~~54145620 6756.~~86930732~~60013778 0.00000000 I-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 39,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 19,999,950.00 ~~491~~432.~~85072513~~80150750 0.~~51687479~~46696667 5848.~~53234333~~81350403 0.00000000 I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-P 78,647.00 ~~991~~990.~~54055463~~25455516 1.~~17982886~~18631353 0.~~10617061~~00000000 0.00000000 R-I 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A 184,871,500.00 ~~494~~389.~~15729336~~78057002 21.~~17967653~~78947950 ~~102~~66.~~19704681~~59806471 0.00000000 II-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-P 52,290.00 ~~910~~905.~~94492255~~71581564 5.~~22891566~~25301205 0533.~~00000000~~87320711 0.00000000 III-A 43,527,000.00 ~~743~~660.~~46887495~~52687504 0.~~67058148~~60293243 8245.~~27141843~~27965171 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-P 765,935.00 ~~816~~802.~~74647326~~20787665 0.~~78740363~~78007925 1315.~~75119299~~74867319 0.00000000 B-1 8,869,000.00 ~~986~~984.~~71803473~~74558124 12.~~97245349~~03527117 0.00000000 0.00000000 B-2 3,612,000.00 ~~986~~984.~~71803433~~74558140 12.~~97245293~~03527132 0.00000000 0.00000000 B-3 2,628,000.00 ~~986~~984.~~71803272~~74558219 12.~~97245434~~03527017 0.00000000 0.00000000 B-4 1,313,000.00 ~~986~~984.~~71803503~~74558264 12.~~97245240~~03527037 0.00000000 0.00000000 B-5 985,000.00 ~~986~~984.~~71803046~~74558376 12.~~97245685~~03526904 0.00000000 0.00000000 B-6 1,316,134.00 ~~986~~984.~~71982488~~74737375 12.~~97244354~~03526389 0.00000000 0.00000000 (2) All classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 6857.~~46863277~~14159403 ~~342~~285.~~31442415~~17283018 0.~~34231442~~28517283 6857.~~46863277~~14159403 I-A-2 0.00000000 6857.~~46863300~~14159400 ~~342~~285.~~31442400~~17283000 0.~~34231442~~28517283 6857.~~46863300~~14159400 I-A-3 0.00000000 6857.~~46863280~~14159400 ~~342~~285.~~31442420~~17283020 0.~~34231442~~28517283 6857.~~46863280~~14159400 I-A-4 0.00000000 6857.~~46863275~~14159398 ~~342~~285.~~31442420~~17283022 0.~~34231442~~28517283 6857.~~46863275~~14159398 I-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 5949.~~04921762~~28047020 ~~432~~383.~~80150750~~52103680 0.~~43280151~~38352104 5949.~~04921762~~28047020 I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-P 0.00000000 1.~~28599947~~18631353 ~~990~~989.~~25455516~~06824164 0.~~99025456~~98906824 1.~~28599947~~18631353 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A 0.00000000 ~~104~~68.~~37672335~~38754421 ~~389~~321.~~78057002~~39302580 0.~~38978057~~32139303 ~~104~~68.~~37672335~~38754421 II-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-P 0.00000000 5539.~~22891566~~12621916 ~~905~~366.~~71581564~~58959648 0.~~90571582~~36658960 5539.~~22891566~~12621916 III-A 0.00000000 8245.~~94199991~~88258414 ~~660~~614.~~52687504~~64429113 0.~~66052688~~61464429 8245.~~94199991~~88258414 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-P 0.00000000 1416.~~53859662~~52876550 ~~802~~785.~~20787665~~67911115 0.~~80220788~~78567911 1416.~~53859662~~52876550 B-1 0.00000000 12.~~97245349~~03527117 ~~984~~982.~~74558124~~71030894 0.~~98474558~~98271031 12.~~97245349~~03527117 B-2 0.00000000 12.~~97245293~~03527132 ~~984~~982.~~74558140~~71031008 0.~~98474558~~98271031 12.~~97245293~~03527132 B-3 0.00000000 12.~~97245434~~03527017 ~~984~~982.~~74558219~~71030822 0.~~98474558~~98271031 12.~~97245434~~03527017 B-4 0.00000000 12.~~97245240~~03527037 ~~984~~982.~~74558264~~71031226 0.~~98474558~~98271031 12.~~97245240~~03527037 B-5 0.00000000 12.~~97245685~~03526904 ~~984~~982.~~74558376~~71030457 0.~~98474558~~98271030 12.~~97245685~~03526904 B-6 0.00000000 12.~~97244354~~03526389 ~~984~~982.~~74737375~~71210986 0.~~98474737~~98271211 12.~~97244354~~03526389 (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 I-A-1 186,972,500.00 5.50000% 7664,~~805~~003,~~135~~383.1267 ~~352~~293,~~023~~348.5484 0.00 0.00 I-A-2 10,000,000.00 5.75000% 43,~~107~~423,~~830~~144.5724 1916,~~683~~402.3557 0.00 0.00 I-A-3 100,000,000.00 6.00000% 4134,~~078~~231,~~305~~442.7042 ~~205~~171,~~391~~157.5321 0.00 0.00 I-A-4 38,394,500.00 1.82000% 1513,~~771~~142,~~810~~991.0816 2319,~~920~~933.5854 0.00 0.00 I-A-5 0.00 6.68000% 1513,~~771~~142,~~810~~991.0816 8773,~~796~~162.4165 0.00 0.00 I-A-6 14,000,000.00 5.95000% 14,000,000.00 69,416.67 0.00 0.00 I-A-7 39,500,000.00 6.00000% 39,500,000.00 197,500.00 0.00 0.00 I-A-8 19,999,950.00 6.00000% 98,~~836~~656,~~989~~008.9151 4943,~~184~~280.9504 0.00 0.00 I-X 0.00 0.~~61357~~61169% ~~213~~188,~~089~~934,~~965~~244.4194 ~~108~~96,~~954~~307.4661 0.00 0.00 I-P 78,647.00 0.00000% 77,~~981~~880.6955 0.00 0.00 0.00 R-I 50.00 6.00000% 0.00 0.00 0.00 0.00 R-II 50.00 6.00000% 0.00 0.00 0.00 0.00 R-III 50.00 6.00000% 0.00 0.00 0.00 0.00 II-A 184,871,500.00 5.50000% 9172,~~355~~059,~~600~~318.0665 ~~418~~330,~~713~~271.1788 0.00 0.00 II-X 0.00 0.~~56035~~55975% 9677,~~673~~353,~~607~~805.2636 4536,~~142~~082.8107 0.00 0.00 II-P 52,290.00 0.00000% 47,~~633~~359.3188 0.00 0.00 0.00 III-A 43,527,000.00 7.00000% 3228,~~360~~750,~~969~~753.7229 ~~188~~167,~~772~~712.3273 0.00 0.00 III-X 0.00 0.~~14749~~14512% 3430,~~278~~656,~~714~~196.4692 43,~~213~~707.0440 0.00 0.00 III-P 765,935.00 0.00000% ~~625~~614,~~574~~439.7109 0.00 0.00 0.00 B-1 8,869,000.00 5.~~92730~~92773% 8,~~751~~733,~~202~~708.2556 43,~~225~~142.8652 0.00 0.00 B-2 3,612,000.00 5.~~92730~~92773% 3,~~564~~556,~~025~~901.5404 17,~~604~~570.2228 0.00 0.00 B-3 2,628,000.00 5.~~92730~~92773% 2,~~593~~587,~~094~~911.9939 12,~~808~~783.3969 0.00 0.00 B-4 1,313,000.00 5.~~92730~~92773% 1,~~295~~292,~~560~~970.7895 6,~~399~~386.3298 0.00 0.00 B-5 985,000.00 5.~~92730~~92773% ~~971~~969,~~917~~974.2640 4,~~800~~791.7145 0.00 0.00 B-6 1,316,134.00 5.~~92730~~92773% 1,~~298~~296,~~655~~059.5150 6,~~414~~402.6124 0.00 0.00 Totals 656,885,606.00 1,~~861~~609,~~965~~360.9437 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 I-A-1 31,~~015~~699.0608 0.00 ~~349~~291,~~008~~649.4776 0.00 6453,~~003~~319,~~383~~476.6799 I-A-2 ~~168~~95.5900 0.00 1916,~~514~~307.7756 0.00 32,~~423~~851,~~144~~728.2430 I-A-3 ~~1,759~~991.1734 0.00 ~~203~~170,~~632~~165.3687 0.00 3428,~~231~~517,~~442~~283.4202 I-A-4 ~~204~~115.8846 0.00 2319,~~715~~818.7008 0.00 1310,~~142~~949,~~991~~068.1623 I-A-5 ~~751~~423.9776 0.00 8772,~~044~~738.4489 0.00 1310,~~142~~949,~~991~~068.1623 I-A-6 0.00 0.00 69,416.67 0.00 14,000,000.00 I-A-7 1,~~691~~143.5892 0.00 ~~195~~196,~~808~~356.4208 0.00 39,500,000.00 I-A-8 ~~421~~250.2768 0.00 4843,~~763~~029.6836 0.00 87,~~656~~670,~~008~~401.5156 I-X ~~933~~557.1981 0.00 ~~108~~95,~~021~~749.2780 0.00 ~~188~~168,~~934~~772,~~244~~301.9401 I-P 0.00 0.00 0.00 0.00 77,~~880~~787.5525 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 II-A 31,~~586~~912.2594 0.00 ~~415~~328,~~126~~358.9194 0.00 7259,~~059~~416,~~318~~410.6577 II-X ~~386~~208.6599 0.00 4435,~~756~~873.1708 0.00 7764,~~353~~658,~~805~~617.3606 II-P 0.00 0.00 0.00 0.00 4719,~~359~~168.8897 III-A ~~1,616~~971.8239 0.00 ~~187~~166,~~155~~741.5033 0.00 2826,~~750,~~753,622.2906 III-X 3621.0847 0.00 43,~~176~~685.9593 0.00 3028,~~656~~645,~~196~~227.9229 III-P 0.00 0.00 0.00 0.00 ~~614~~601,~~439~~779.0913 B-1 ~~370~~249.2388 0.00 42,~~855~~892.64 0.00 8,~~733~~715,~~708~~657.5673 B-2 ~~150~~101.7877 0.00 17,~~453~~468.4451 0.00 3,~~556~~549,~~901~~549.0464 B-3 ~~109~~74.7004 0.00 12,~~698~~709.6865 0.00 2,~~587~~582,~~911~~562.3969 B-4 5436.8199 0.00 6,~~344~~349.5199 0.00 1,~~292~~290,~~970~~298.9564 B-5 4127.1275 0.00 4,~~759~~763.5970 0.00 ~~969~~967,~~974~~969.4065 B-6 5437.9408 0.00 6,~~359~~365.6616 0.00 1,~~296~~293,~~059~~380.5082 Totals 158,~~353~~919.0935 0.00 1,~~846~~600,~~612~~441.8300 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 I-A-1 186,972,500.00 5.50000% ~~410~~342.~~78305697~~31442415 1.~~88275570~~56894110 0.00000000 0.00000000 I-A-2 10,000,000.00 5.75000% ~~410~~342.~~78305700~~31442400 1.~~96833500~~64025700 0.00000000 0.00000000 I-A-3 100,000,000.00 6.00000% ~~410~~342.~~78305700~~31442420 21.~~05391530~~71157210 0.00000000 0.00000000 I-A-4 38,394,500.00 1.82000% ~~410~~342.~~78305695~~31442420 0.~~62302101~~51917697 0.00000000 0.00000000 I-A-5 0.00 6.68000% ~~410~~342.~~78305695~~31442420 21.~~28669236~~90555027 0.00000000 0.00000000 I-A-6 14,000,000.00 5.95000% 1000.00000000 4.95833357 0.00000000 0.00000000 I-A-7 39,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-8 19,999,950.00 6.00000% ~~491~~432.~~85072513~~80150750 2.~~45925365~~16400741 0.00000000 0.00000000 I-X 0.00 0.~~61357~~61169% ~~506~~448.~~22024170~~83549047 0.~~25883412~~22879004 0.00000000 0.00000000 I-P 78,647.00 0.00000% ~~991~~990.~~54055463~~25455516 0.00000000 0.00000000 0.00000000 R-I 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A 184,871,500.00 5.50000% ~~494~~389.~~15729336~~78057002 21.~~26488761~~78649429 0.00000000 0.00000000 II-X 0.00 0.~~56035~~55975% ~~507~~406.~~87448610~~37796870 0.~~23715761~~18955704 0.00000000 0.00000000 II-P 52,290.00 0.00000% ~~910~~905.~~94492255~~71581564 0.00000000 0.00000000 0.00000000 III-A 43,527,000.00 7.00000% ~~743~~660.~~46887495~~52687504 43.~~33690169~~85307349 0.00000000 0.00000000 III-X 0.00 0.~~14749~~14512% ~~751~~672.~~84150964~~38814918 0.~~09240540~~08131510 0.00000000 0.00000000 III-P 765,935.00 0.00000% ~~816~~802.~~74647326~~20787665 0.00000000 0.00000000 0.00000000 B-1 8,869,000.00 5.~~92730~~92773% ~~986~~984.~~71803473~~74558124 4.~~87381441~~86441763 0.00000000 0.00000000 B-2 3,612,000.00 5.~~92730~~92773% ~~986~~984.~~71803433~~74558140 4.~~87381506~~86441860 0.00000000 0.00000000 B-3 2,628,000.00 5.~~92730~~92773% ~~986~~984.~~71803272~~74558219 4.~~87381659~~86441781 0.00000000 0.00000000 B-4 1,313,000.00 5.~~92730~~92773% ~~986~~984.~~71803503~~74558264 4.~~87381569~~86441736 0.00000000 0.00000000 B-5 985,000.00 5.~~92730~~92773% ~~986~~984.~~71803046~~74558376 4.~~87381726~~86441624 0.00000000 0.00000000 B-6 1,316,134.00 5.~~92730~~92773% ~~986~~984.~~71982488~~74737375 4.~~87382744~~86442870 0.00000000 0.00000000 (5) All classes are per $1000 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 I-A-1 0.~~01612569~~00908733 0.00000000 1.~~86662996~~55985378 0.00000000 ~~342~~285.~~31442415~~17283018 I-A-2 0.~~01685900~~00950000 0.00000000 1.~~95147700~~63075600 0.00000000 ~~342~~285.~~31442400~~17283000 I-A-3 0.~~01759170~~00991340 0.00000000 21.~~03632360~~70165870 0.00000000 ~~342~~285.~~31442420~~17283020 I-A-4 0.~~00533618~~00300720 0.00000000 0.~~61768482~~51616976 0.00000000 ~~342~~285.~~31442420~~17283022 I-A-5 0.~~01958536~~01103700 0.00000000 21.~~26710701~~89451328 0.00000000 ~~342~~285.~~31442420~~17283022 I-A-6 0.00000000 0.00000000 4.95833357 0.00000000 1000.00000000 I-A-7 0.~~04282481~~02896000 0.00000000 4.~~95717519~~97104000 0.00000000 1000.00000000 I-A-8 0.~~02106355~~01253403 0.00000000 2.~~43819010~~15147338 0.00000000 ~~432~~383.~~80150750~~52103680 I-X 0.~~00221690~~00132514 0.00000000 0.~~25661721~~22746490 0.00000000 ~~448~~400.~~83549047~~93842451 I-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~989.~~25455516~~06824164 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A 0.~~01939861~~01034740 0.00000000 21.~~24548895~~77614689 0.00000000 ~~389~~321.~~78057002~~39302580 II-X 0.~~00203126~~00109793 0.00000000 0.~~23512640~~18845911 0.00000000 ~~406~~339.~~37796870~~68383763 II-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~905~~366.~~71581564~~58959648 III-A 0.~~03714522~~02231695 0.00000000 43.~~29975647~~83075631 0.00000000 ~~660~~614.~~52687504~~64429113 III-X 0.~~00079135~~00047091 0.00000000 0.~~09161383~~08084420 0.00000000 ~~672~~628.~~38814918~~28117299 III-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~802~~785.~~20787665~~67911115 B-1 0.~~04174428~~02817454 0.00000000 4.~~83207126~~83624309 0.00000000 ~~984~~982.~~74558124~~71030894 B-2 0.~~04174419~~02817553 0.00000000 4.~~83207087~~83624308 0.00000000 ~~984~~982.~~74558140~~71031008 B-3 0.~~04174277~~02817352 0.00000000 4.~~83207002~~83624429 0.00000000 ~~984~~982.~~74558219~~71030822 B-4 0.~~04174410~~02817212 0.00000000 4.~~83207159~~83624524 0.00000000 ~~984~~982.~~74558264~~71031226 B-5 0.~~04174619~~02817259 0.00000000 4.~~83207107~~83624365 0.00000000 ~~984~~982.~~74558376~~71030457 B-6 0.~~04174347~~02817342 0.00000000 4.~~83207637~~83625527 0.00000000 ~~984~~982.~~74737375~~71210986 (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 4936,~~036~~574,~~132~~692.7413 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2723,~~367~~136.2404 Realized ~~Losses~~Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4936,~~063~~597,~~499~~828.9817 Withdrawals Reimbursement for Servicer Advances 027,367.0024 Payment of Service Fee ~~118~~101,~~847~~918.2610 Payment of Interest and Principal 4836,~~944~~468,~~652~~542.7283 Total Withdrawals (Pool Distribution Amount) 4936,~~063~~597,~~499~~828.9817 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 159,~~947~~321.6342 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 159,~~947~~321.6441

SERVICING FEES Gross Servicing Fee ~~118~~101,~~263~~334.9377 MBIA Insurance Fee 583.33 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~118~~101,~~847~~918.2610

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Account 999.99 0.00 0.00 999.99 Class A6 Reserve Account 32,~~136~~542.6106 ~~594~~402.5506 0.00 2,~~542~~140.0600

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 117 0 0 0 117 42,~~110~~314,~~560~~161.2161 0.00 0.00 0.00 42,~~110~~314,~~560~~161.2161 60 Days 02 0 0 0 02 0817,207.0084 0.00 0.00 0.00 0817,207.0084 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 10 0 0 10 0.00 ~~55,276~~0.2100 0.00 0.00 ~~55,276~~0.2100 180+ Days 0 01 0 0 01 0.00 055,276.0021 0.00 0.00 055,276.0021 Totals 119 1 0 0 1210 43,~~110~~131,~~560~~369.2145 55,276.21 0.00 0.00 43,~~165~~186,~~836~~645.4266 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~187905~~841346% 0.000000% 0.000000% 0.000000% 10.~~187905~~841346% 10.~~381782~~881417% 0.000000% 0.000000% 0.000000% 10.~~381782~~881417% 60 Days 0.~~000000~~240385% 0.000000% 0.000000% 0.000000% 0.~~000000~~240385% 0.~~000000~~311258% 0.000000% 0.000000% 0.000000% 0.~~000000~~311258% 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.~~107991~~000000% 0.000000% 0.000000% 0.~~107991~~000000% 0.000000% 0.~~018581~~000000% 0.000000% 0.000000% 0.~~018581~~000000% 180+ Days 0.000000% 0.~~000000~~120192% 0.000000% 0.000000% 0.~~000000~~120192% 0.000000% 0.~~000000~~021054% 0.000000% 0.000000% 0.~~000000~~021054% Totals 1.~~187905~~081731% 0.~~107991~~120192% 0.000000% 0.000000% 1.~~295896~~201923% 1.~~381782~~192674% 0.~~018581~~021054% 0.000000% 0.000000% 1.~~400363~~213728%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 94 0 0 0 94 31,~~977~~653,~~126~~639.6261 0.00 0.00 0.00 31,~~977~~653,~~126~~639.6261 60 Days 01 0 0 0 01 0431,448.0068 0.00 0.00 0.00 0431,448.0068 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 95 0 0 0 95 32,~~977~~085,~~126~~088.6229 0.00 0.00 0.00 32,~~977~~085,~~126~~088.6229 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~943844~~970874% 0.000000% 0.000000% 0.000000% 10.~~943844~~970874% 20.~~102976~~978807% 0.000000% 0.000000% 0.000000% 20.~~102976~~978807% 60 Days 0.~~000000~~242718% 0.000000% 0.000000% 0.000000% 0.~~000000~~242718% 0.~~000000~~255379% 0.000000% 0.000000% 0.000000% 0.~~000000~~255379% 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.~~943844~~213592% 0.000000% 0.000000% 0.000000% 1.~~943844~~213592% 21.~~102976~~234186% 0.000000% 0.000000% 0.000000% 21.~~102976~~234186% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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 0527,210.0021 0.00 0.00 0.00 0527,210.0021 60 Days 01 0 0 0 01 0385,759.0016 0.00 0.00 0.00 0385,759.0016 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 0912,969.0037 0.00 0.00 0.00 0912,969.0037 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~598802% 0.000000% 0.000000% 0.000000% 0.~~000000~~598802% 0.~~000000~~811814% 0.000000% 0.000000% 0.000000% 0.~~000000~~811814% 60 Days 0.~~000000~~598802% 0.000000% 0.000000% 0.000000% 0.~~000000~~598802% 0.~~000000~~594003% 0.000000% 0.000000% 0.000000% 0.~~000000~~594003% 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~~197605% 0.000000% 0.000000% 0.000000% 01.~~000000~~197605% 01.~~000000~~405817% 0.000000% 0.000000% 0.000000% 01.~~000000~~405817% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III 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 2 0 0 0 2 133,~~433~~311.5979 0.00 0.00 0.00 133,~~433~~311.5979 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 10 0 0 10 0.00 ~~55,276~~0.2100 0.00 0.00 ~~55,276~~0.2100 180 Days 0 01 0 0 01 0.00 055,276.0021 0.00 0.00 055,276.0021 Totals 2 1 0 0 3 133,~~433~~311.5979 55,276.21 0.00 0.00 188,~~709~~588.8000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~743494~~790514% 0.000000% 0.000000% 0.000000% 0.~~743494~~790514% 0.~~434973~~465091% 0.000000% 0.000000% 0.000000% 0.~~434973~~465091% 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.~~371747~~000000% 0.000000% 0.000000% 0.~~371747~~000000% 0.000000% 0.~~180192~~000000% 0.000000% 0.000000% 0.~~180192~~000000% 180 Days 0.000000% 0.~~000000~~395257% 0.000000% 0.000000% 0.~~000000~~395257% 0.000000% 0.~~000000~~192845% 0.000000% 0.000000% 0.~~000000~~192845% Totals 0.~~743494~~790514% 0.~~371747~~395257% 0.000000% 0.000000% 1.~~115242~~185771% 0.~~434973~~465091% 0.~~180192~~192845% 0.000000% 0.000000% 0.~~615164~~657935%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2723,~~367~~136.2404

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~908964~~915555% Weighted Average Pass-Through Rate 6.~~496466~~506045% Weighted Average Maturity(Stepdown Calculation ) ~~285~~284 Beginning Scheduled Collateral Loan Count ~~1,053~~926 Number Of Loans Paid In Full ~~127~~94 Ending Scheduled Collateral Loan Count ~~926~~832 Beginning Scheduled Collateral Balance ~~344~~296,~~042~~944,~~287~~247.1322 Ending Scheduled Collateral Balance ~~296~~262,~~944~~076,~~247~~145.2236 Ending Actual Collateral Balance at 3031-~~Apr~~May-2003 ~~297~~262,~~482~~550,~~607~~231.1214 Monthly P &I Constant 2,~~662~~298,~~192~~344.9917 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4836,~~820~~307,~~895~~917.3957 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~296~~262,~~944~~076,~~247~~145.2236 Scheduled Principal ~~681~~587,~~379~~065.7857 Unscheduled Principal 4634,~~416~~281,~~660~~036.1329

Miscellaneous Reporting Group 1 Senior Percentage 9493.~~407868~~699237% Group 2 Senior Percentage 9493.~~545594~~212564% Group 3 Senior Percentage 9695.~~160332~~702637% Group 1 Senior Prep Percentage 100.000000% Group 2 Senior Prep Percentage 100.000000% Group 3 Senior Prep Percentage 100.000000% Group 1 Subordinate Percentage 56.~~592132~~300763% Group 2 Subordinate Percentage 56.~~454406~~787436% Group 3 Subordinate Percentage 34.~~839668~~297363% Group 1 Subordinate Prep Percentage 0.000000% Group 2 Subordinate Prep Percentage 0.000000% Group 3 Subordinate Prep Percentage 0.000000% Average Loss Severity 0.00

Group Level Collateral Statement Group Group I Group II Group III Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 7.~~031508~~031077 6.~~510926~~498940 7.~~269739~~254823 Weighted Average Net Rate 6.~~611373~~609217 6.~~057643~~056379 7.~~019739~~004823 Pass-Through Rate 6.609217 6.056379 7.004823 Weighted Average Maturity ~~334~~333 ~~159~~158 ~~342~~341 Beginning Loan Count ~~520~~463 ~~237~~194 ~~296~~269 Loans Paid In Full 5751 43 27 16 Ending Loan Count ~~463~~412 ~~194~~167 ~~269~~253 Beginning Scheduled Balance ~~213~~188,~~089~~934,~~965~~244.4194 9677,~~673~~353,~~607~~805.2636 3430,~~278~~656,~~714~~196.4692 Ending scheduled Balance ~~188~~168,~~934~~772,~~244~~301.9401 7764,~~353~~658,~~805~~617.3606 3028,~~656~~645,~~196~~227.9229 Record Date 0405/3031/2003 0405/3031/2003 0405/3031/2003 Principal And Interest Constant 1,~~472~~310,~~562~~867.0728 ~~951~~774,~~009~~119.5139 ~~238~~213,~~621~~357.4150 Scheduled Principal ~~223~~203,~~942~~857.2385 ~~426~~355,~~480~~187.5695 3028,~~956~~019.9977 Unscheduled Principal 2319,~~931~~958,~~778~~086.2408 1812,~~893~~340,~~321~~000.3435 31,~~591~~982,~~560~~949.5586 Scheduled Interest 1,~~248~~107,~~619~~009.8443 ~~524~~418,~~528~~931.9544 ~~207~~185,~~664~~337.4273 Servicing Fees 7466,~~605~~419.4491 3628,~~517~~528.0916 76,~~141~~386.4070 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 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~~040,~~014~~589.4052 ~~488~~390,~~011~~403.8628 ~~200~~178,~~523~~951.0203 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 6.611373 6.057644 7.019739~~

Group Level Collateral Statement Group Total Collateral Description Fixed 30 Year Weighted Average Coupon Rate 6.~~908964~~915555 Weighted Average Net Rate 6.~~496466~~506045 Pass-Through Rate 6.506045 Weighted Average Maturity ~~285~~284 Beginning Loan Count ~~1,053~~926 Loans Paid In Full ~~127~~94 Ending Loan Count ~~926~~832 Beginning Scheduled Balance ~~344~~296,~~042~~944,~~287~~247.1322 Ending scheduled Balance ~~296~~262,~~944~~076,~~247~~145.2236 Record Date 0405/3031/2003 Principal And Interest Constant 2,~~662~~298,~~192~~344.9917 Scheduled Principal ~~681~~587,~~379~~065.7857 Unscheduled Principal 4634,~~416~~281,~~660~~036.1329 Scheduled Interest 1,~~980~~711,~~813~~278.2160 Servicing Fees ~~118~~101,~~263~~334.9377 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 1,~~862~~609,~~549~~943.2883 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 ~~Pass-Through Rate 6.496466~~

Filing Compare · STRUCTURED ASSET MORT INV MORT PASS THR CERT SER 2002-4