8-K 1 sam02004.txt DECEMBER 8-K 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, 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 90-0072992 Pooling and Servicing Agreement) (Commission 90-0073001 (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 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 December 26, 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 as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/6/04 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 December 26, 2003 distribution. EX-99.1

Structured Asset Mortgage Investments Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 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% 185,~~387~~445,~~860~~328.5100 8124,~~780~~928.6878 62,~~949~~470,~~617~~415.6182 I-A-2 86358HPQ6 SEN 5.75000% ~~983~~291,~~452~~236.6784 41,~~572~~393.7689 ~~371~~132,~~691~~127.9723 I-A-3 86358HPR4 SEN 6.00000% 92,~~834~~912,~~526~~368.7440 4714,~~715~~544.7394 31,~~716~~321,~~919~~272.6628 I-A-4 86358HPS2 SEN 1.~~62000~~61875% 31,~~775~~118,~~917~~189.3728 41,~~946~~506.4664 1507,~~427,092~~295.7289 I-A-5 86358HPT0 SEN 6.~~88000~~88125% 0.00 216,~~007~~404.1868 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 ~~191~~197,~~648~~270.3976 0.00 I-A-8 86358HQD4 SEN 6.00000% 43,~~447~~253,~~905~~937.8215 2116,~~580~~250.6181 ~~641~~227,~~112~~899.9969 I-X 86358HQE2 SEN 0.~~61711~~62386% 0.00 5140,~~326~~710.9158 0.00 I-P 86358HQF9 PO 0.00000% 7756,~~491~~203.8849 0.00 ~~14,225~~79.1493 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% 3224,~~806~~809,~~021~~508.3238 ~~145~~113,~~905~~578.9727 4,~~310~~059,~~692~~695.2818 II-X 86358HPW3 SEN 0.~~62867~~61549% 0.00 1915,~~303~~330.6313 0.00 II-P 86358HPX1 PO 0.00000% 17,~~990~~646.8488 0.00 ~~171~~173.5917 III-A 86358HPY9 SEN 7.00000% 1815,~~950~~869,~~873~~520.9321 ~~107~~92,~~271~~464.4475 2348,~~320,661~~387.2674 III-X 86358HPZ6 SEN 0.~~14283~~14306% 0.00 2,~~388~~086.3850 0.00 III-P 86358HQA0 PO 0.00000% ~~441~~368,~~731~~227.5725 0.00 677,~~458~~777.6717 B-1 86358HQJ1 SUB 5.~~92957~~93054% 8,~~659~~621,~~989~~905.7143 4142,~~523~~560.7999 1819,~~847~~565.41 B-2 86358HQK8 SUB 5.~~92957~~93054% 3,~~526~~511,~~878~~367.2196 1617,~~911~~333.0345 7,~~675~~968.8223 B-3 86358HQL6 SUB 5.~~92957~~93054% 2,~~566~~554,~~067~~782.5367 12,~~304~~611.0438 5,~~584~~797.7348 B-4 86358HQM4 SUB 5.~~92957~~93054% 1,~~282~~276,~~057~~419.3319 6,~~147~~300.3489 2,~~790~~896.2454 B-5 86358HQN2 SUB 5.~~92957~~93054% ~~961~~957,~~787~~557.1143 4,~~611~~726.6787 2,~~093~~172.2195 B-6 86358HQP7 SUB 5.~~92957~~93054% 1,~~285~~279,~~119~~468.8729 6,~~162~~315.0294 2,~~796~~903.8944 Totals ~~161~~125,~~505~~843,~~672~~666.4185 ~~856~~685,~~524~~736.7092 199,~~859~~116,~~432~~428.1915

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 112,~~438~~974,~~242~~912.9018 72,~~031~~495,~~398~~344.2960 0.00 I-A-2 0.00 ~~611~~159,~~760~~109.7161 ~~376~~133,~~264~~521.7312 0.00 I-A-3 0.00 61,~~117~~591,~~607~~096.0811 31,~~764~~335,~~635~~817.3922 0.00 I-A-4 0.00 2610,~~348,824~~893.6540 1508,~~432,039~~802.1853 0.00 I-A-5 0.00 0.00 216,~~007~~404.1868 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 ~~191~~197,~~648~~270.3976 0.00 I-A-8 0.00 3,~~806~~026,~~792~~037.8346 ~~662~~244,~~693~~150.6050 0.00 I-X 0.00 0.00 5140,~~326~~710.9158 0.00 I-P 0.00 6356,~~266~~123.7456 ~~14,225~~79.1493 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 2820,~~495~~749,~~329~~813.0420 4,~~456~~173,~~598~~273.2545 0.00 II-X 0.00 0.00 1915,~~303~~330.6313 0.00 II-P 0.00 17,~~819~~473.2571 ~~171~~173.5917 0.00 III-A 0.00 1615,~~630~~521,~~212~~132.6747 2440,~~427,932~~852.7049 0.00 III-X 0.00 0.00 2,~~388~~086.3850 0.00 III-P 0.00 ~~374~~360,~~272~~450.9109 677,~~458~~777.6717 0.00 B-1 0.00 8,~~641~~602,~~142~~340.3002 6062,~~371~~126.2040 0.00 B-2 0.00 3,~~519~~503,~~202~~399.3972 2425,~~586~~301.8568 0.00 B-3 0.00 2,~~560~~548,~~482~~985.8018 1718,~~888~~408.7786 0.00 B-4 0.00 1,~~279~~273,~~267~~522.0966 89,~~937~~197.5843 0.00 B-5 0.00 ~~959~~955,~~693~~384.9048 6,~~704~~899.8882 0.00 B-6 0.00 1,~~282~~276,~~322~~564.9885 89,~~958~~219.9138 0.00 Totals 0.00 ~~141~~116,~~646~~727,~~240~~238.2470 209,~~715~~802,~~956~~165.8907 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-1 186,972,500.00 185,~~387~~445,~~860~~328.5100 5338,~~327~~995.4161 62,~~896~~431,~~290~~420.2021 0.00 0.00 I-A-2 10,000,000.00 ~~983~~291,~~452~~236.6784 2,~~852~~085.1563 ~~368~~130,~~839~~041.8159 0.00 0.00 I-A-3 100,000,000.00 92,~~834~~912,~~526~~368.7440 2820,~~521~~856.5234 31,~~688~~300,~~398~~415.1395 0.00 0.00 I-A-4 38,394,500.00 31,~~775~~118,~~917~~189.3728 108,~~950~~007.7069 1499,~~416,142~~288.0220 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 43,~~447~~253,~~905~~937.8215 43,~~919~~597.5441 ~~636~~224,~~193~~302.4628 0.00 0.00 I-X 0.00 0.00 0.00 0.00 0.00 0.00 I-P 78,647.00 7756,~~491~~203.8849 9563.2753 ~~14,129~~16.8740 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 3224,~~806~~809,~~021~~508.3238 ~~162~~131,~~376~~496.5352 43,~~148~~928,~~315~~198.7566 0.00 0.00 II-X 0.00 0.00 0.00 0.00 0.00 0.00 II-P 52,290.00 17,~~990~~646.8488 ~~171~~173.5917 0.00 0.00 0.00 III-A 43,527,000.00 1815,~~950~~869,~~873~~520.9321 1715,~~746~~124.4102 2333,~~302,914~~263.8572 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 III-P 765,935.00 ~~441~~368,~~731~~227.5725 ~~444~~377.4300 677,~~014~~400.2317 0.00 0.00 B-1 8,869,000.00 8,~~659~~621,~~989~~905.7143 1819,~~847~~565.41 0.00 0.00 0.00 B-2 3,612,000.00 3,~~526~~511,~~878~~367.2196 7,~~675~~968.8223 0.00 0.00 0.00 B-3 2,628,000.00 2,~~566~~554,~~067~~782.5367 5,~~584~~797.7348 0.00 0.00 0.00 B-4 1,313,000.00 1,~~282~~276,~~057~~419.3319 2,~~790~~896.2454 0.00 0.00 0.00 B-5 985,000.00 ~~961~~957,~~787~~557.1143 2,~~093~~172.2195 0.00 0.00 0.00 B-6 1,316,134.00 1,~~285~~279,~~119~~468.8729 2,~~796~~903.8944 0.00 0.00 0.00 Totals 656,885,606.00 ~~161~~125,~~505~~843,~~672~~666.4185 ~~321~~262,~~193~~080.8597 198,~~538~~854,~~238~~347.3218 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 62,~~949~~470,~~617~~415.6182 112,~~438~~974,~~242~~912.9018 0.~~06117607~~01591096 62,~~949~~470,~~617~~415.6182 I-A-2 ~~371~~132,~~691~~127.9723 ~~611~~159,~~760~~109.7161 0.~~06117607~~01591096 ~~371~~132,~~691~~127.9723 I-A-3 31,~~716~~321,~~919~~272.6628 61,~~117~~591,~~607~~096.0811 0.~~06117607~~01591096 31,~~716~~321,~~919~~272.6628 I-A-4 1507,~~427,092~~295.7289 2610,~~348,824~~893.6540 0.~~06117607~~01591096 1507,~~427,092~~295.7289 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 ~~641~~227,~~112~~899.9969 3,~~806~~026,~~792~~037.8346 0.~~19034012~~15130225 ~~641~~227,~~112~~899.9969 I-X 0.00 0.00 0.00000000 0.00 I-P ~~14,225~~79.1493 6356,~~266~~123.7456 0.~~80443933~~71361349 ~~14,225~~79.1493 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 4,~~310~~059,~~692~~695.2818 2820,~~495~~749,~~329~~813.0420 0.~~15413587~~11223911 4,~~310~~059,~~692~~695.2818 II-X 0.00 0.00 0.00000000 0.00 II-P ~~171~~173.5917 17,~~819~~473.2571 0.~~34077740~~33416925 ~~171~~173.5917 III-A 2348,~~320,661~~387.2674 1615,~~630~~521,~~212~~132.6747 0.~~38206659~~35658631 2348,~~320,661~~387.2674 III-X 0.00 0.00 0.00000000 0.00 III-P 677,~~458~~777.6717 ~~374~~360,~~272~~450.9109 0.~~48864840~~47060141 677,~~458~~777.6717 B-1 1819,~~847~~565.41 8,~~641~~602,~~142~~340.3002 0.~~97430852~~96993348 1819,~~847~~565.41 B-2 7,~~675~~968.8223 3,~~519~~503,~~202~~399.3972 0.~~97430852~~96993348 7,~~675~~968.8223 B-3 5,~~584~~797.7348 2,~~560~~548,~~482~~985.8018 0.~~97430852~~96993348 5,~~584~~797.7348 B-4 2,~~790~~896.2454 1,~~279~~273,~~267~~522.0966 0.~~97430852~~96993348 2,~~790~~896.2454 B-5 2,~~093~~172.2195 ~~959~~955,~~693~~384.9048 0.~~97430853~~96993348 2,~~093~~172.2195 B-6 2,~~796~~903.8944 1,~~282~~276,~~322~~564.9885 0.~~97431035~~96993532 2,~~796~~903.8944 Totals 199,~~859~~116,~~432~~428.1915 ~~141~~116,~~646~~727,~~240~~238.2470 0.~~21563304~~17769797 199,~~859~~116,~~432~~428.1915

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 9829.~~34526741~~12368396 0.~~28521526~~20856334 3613.~~88398133~~00415949 0.00000000 I-A-2 10,000,000.00 9829.~~34526700~~12368400 0.~~28521500~~20856300 3613.~~88398100~~00415900 0.00000000 I-A-3 100,000,000.00 9829.~~34526740~~12368400 0.~~28521520~~20856340 3613.~~88398130~~00415950 0.00000000 I-A-4 38,394,500.00 9829.~~34526742~~12368386 0.~~28521533~~20856347 3613.~~88398130~~00415945 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 ~~222~~162.~~39584699~~69726424 0.~~24597761~~17987095 3111.~~80975252~~21514204 0.00000000 I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-P 78,647.00 ~~985~~714.~~31259934~~62980152 10.~~21136216~~80778669 ~~179~~0.~~66190700~~20852671 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 ~~177~~134.~~45310294~~19866437 0.~~87832105~~71128606 2221.~~43891433~~24826520 0.00000000 II-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-P 52,290.00 ~~344~~337.~~05890228~~48097151 3.~~28150698~~31172308 0.00000000 0.00000000 III-A 43,527,000.00 ~~435~~364.~~38203713~~59025915 0.~~40771039~~34746295 527.~~90773198~~65648264 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-P 765,935.00 ~~576~~480.~~72200644~~75522074 0.~~58024506~~49220887 879.~~49336432~~66161619 0.00000000 B-1 8,869,000.00 ~~976~~972.~~43361258~~13952306 2.~~12508851~~20604465 0.00000000 0.00000000 B-2 3,612,000.00 ~~976~~972.~~43361296~~13952381 2.~~12508859~~20604374 0.00000000 0.00000000 B-3 2,628,000.00 ~~976~~972.~~43361111~~13952435 2.~~12508752~~20604262 0.00000000 0.00000000 B-4 1,313,000.00 ~~976~~972.~~43361005~~13952018 2.~~12508759~~20604722 0.00000000 0.00000000 B-5 985,000.00 ~~976~~972.~~43361421~~13952284 2.~~12508629~~20604061 0.00000000 0.00000000 B-6 1,316,134.00 ~~976~~972.~~43543135~~14135491 2.~~12507997~~20603677 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 3713.~~16919659~~21272283 6115.~~17607081~~91096113 0.~~06117607~~01591096 3713.~~16919659~~21272283 I-A-2 0.00000000 3713.~~16919700~~21272300 6115.~~17607100~~91096100 0.~~06117607~~01591096 3713.~~16919700~~21272300 I-A-3 0.00000000 3713.~~16919660~~21272280 6115.~~17607080~~91096110 0.~~06117607~~01591096 3713.~~16919660~~21272280 I-A-4 0.00000000 3713.~~16919663~~21272292 6115.~~17607079~~91096121 0.~~06117607~~01591096 3713.~~16919663~~21272292 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 3211.~~05572964~~39501299 ~~190~~151.~~34011735~~30225126 0.~~19034012~~15130225 3211.~~05572964~~39501299 I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-P 0.00000000 ~~180~~1.~~87326916~~01631340 ~~804~~713.~~43933017~~61348812 0.~~80443933~~71361349 ~~180~~1.~~87326916~~01631340 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 2321.~~31723538~~95955126 ~~154~~112.~~13586756~~23911311 0.~~15413587~~11223911 2321.~~31723538~~95955126 II-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-P 0.00000000 3.~~28150698~~31172308 ~~340~~334.~~77739530~~16924842 0.~~34077740~~33416925 3.~~28150698~~31172308 III-A 0.00000000 538.~~31544237~~00394560 ~~382~~356.~~06659476~~58631355 0.~~38206659~~35658631 538.~~31544237~~00394560 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-P 0.00000000 8810.~~07362244~~15382506 ~~488~~470.~~64839706~~60140874 0.~~48864840~~47060141 8810.~~07362244~~15382506 B-1 0.00000000 2.~~12508851~~20604465 ~~974~~969.~~30852407~~93347841 0.~~97430852~~96993348 2.~~12508851~~20604465 B-2 0.00000000 2.~~12508859~~20604374 ~~974~~969.~~30852436~~93347730 0.~~97430852~~96993348 2.~~12508859~~20604374 B-3 0.00000000 2.~~12508752~~20604262 ~~974~~969.~~30852359~~93347793 0.~~97430852~~96993348 2.~~12508752~~20604262 B-4 0.00000000 2.~~12508759~~20604722 ~~974~~969.~~30852247~~93348058 0.~~97430852~~96993348 2.~~12508759~~20604722 B-5 0.00000000 2.~~12508629~~20604061 ~~974~~969.~~30852792~~93348223 0.~~97430853~~96993348 2.~~12508629~~20604061 B-6 0.00000000 2.~~12507997~~20603677 ~~974~~969.~~31035138~~93531814 0.~~97431035~~96993532 2.~~12507997~~20603677 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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% 185,~~387~~445,~~860~~328.5100 8424,~~277~~957.6975 0.00 0.00 I-A-2 10,000,000.00 5.75000% ~~983~~291,~~452~~236.6784 41,~~712~~395.3851 0.00 0.00 I-A-3 100,000,000.00 6.00000% 92,~~834~~912,~~526~~368.7440 4914,~~172~~561.6384 0.00 0.00 I-A-4 38,394,500.00 1.~~62000~~61875% 31,~~775~~118,~~917~~189.3728 51,~~097~~508.4939 0.00 0.00 I-A-5 0.00 6.~~88000~~88125% 31,~~775~~118,~~917~~189.3728 216,~~648~~412.5912 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% 43,~~447~~253,~~905~~937.8215 2216,~~239~~269.5369 0.00 0.00 I-X 0.00 0.~~61711~~62386% ~~102~~78,~~854~~398,~~982~~716.8637 5240,~~894~~757.0789 0.00 0.00 I-P 78,647.00 0.00000% 7756,~~491~~203.8849 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% 3224,~~806~~809,~~021~~508.3238 ~~150~~113,~~360~~710.9325 0.00 0.00 II-X 0.00 0.~~62867~~61549% 3729,~~971~~923,~~855~~391.6164 1915,~~893~~347.0394 0.00 0.00 II-P 52,290.00 0.00000% 17,~~990~~646.8488 0.00 0.00 0.00 III-A 43,527,000.00 7.00000% 1815,~~950~~869,~~873~~520.9321 ~~110~~92,~~546~~572.7620 0.00 0.00 III-X 0.00 0.~~14283~~14306% 2017,~~678~~521,~~833~~558.8268 2,~~461~~088.3192 0.00 0.00 III-P 765,935.00 0.00000% ~~441~~368,~~731~~227.5725 0.00 0.00 0.00 B-1 8,869,000.00 5.~~92957~~93054% 8,~~659~~621,~~989~~905.7143 42,~~791~~610.6445 0.00 0.00 B-2 3,612,000.00 5.~~92957~~93054% 3,~~526~~511,~~878~~367.2196 17,~~427~~353.3859 0.00 0.00 B-3 2,628,000.00 5.~~92957~~93054% 2,~~566~~554,~~067~~782.5367 12,~~679~~626.7203 0.00 0.00 B-4 1,313,000.00 5.~~92957~~93054% 1,~~282~~276,~~057~~419.3319 6,~~335~~308.0321 0.00 0.00 B-5 985,000.00 5.~~92957~~93054% ~~961~~957,~~787~~557.1143 4,~~752~~732.4836 0.00 0.00 B-6 1,316,134.00 5.~~92957~~93054% 1,~~285~~279,~~119~~468.8729 6,~~350~~323.1728 0.00 0.00 Totals 656,885,606.00 ~~880~~686,~~557~~453.5009 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 ~~2,497~~28.0297 0.00 8124,~~780~~928.6878 0.00 112,~~438~~974,~~242~~912.9018 I-A-2 ~~139~~1.62 0.00 41,~~572~~393.7689 0.00 ~~611~~159,~~760~~109.7161 I-A-3 ~~1,456~~16.9190 0.00 4714,~~715~~544.7394 0.00 61,~~117~~591,~~607~~096.0811 I-A-4 ~~151~~1.0375 0.00 41,~~946~~506.4664 0.00 2610,~~348,824~~893.6540 I-A-5 ~~641~~7.4144 0.00 216,~~007~~404.1868 0.00 2610,~~348,824~~893.6540 I-A-6 0.00 0.00 69,416.67 0.00 14,000,000.00 I-A-7 ~~5,851~~229.6124 0.00 ~~191~~197,~~648~~270.3976 0.00 39,500,000.00 I-A-8 ~~658~~18.9288 0.00 2116,~~580~~250.6181 0.00 3,~~806~~026,~~792~~037.8346 I-X ~~1,567~~47.1731 0.00 5140,~~326~~710.9158 0.00 8973,~~721~~726,~~218~~556.6827 I-P 0.00 0.00 0.00 0.00 6356,~~266~~123.7456 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 ~~4,454~~131.9698 0.00 ~~145~~113,~~905~~578.9727 0.00 2820,~~495~~749,~~329~~813.0420 II-X ~~589~~17.4081 0.00 1915,~~303~~330.6313 0.00 3325,~~635~~836,~~512~~511.0199 II-P 0.00 0.00 0.00 0.00 17,~~819~~473.2571 III-A ~~3,275~~107.3345 0.00 ~~107~~92,~~271~~464.4475 0.00 1615,~~630~~521,~~212~~132.6747 III-X 722.9242 0.00 2,~~388~~086.3850 0.00 1817,~~289~~164,~~509~~170.4227 III-P 0.00 0.00 0.00 0.00 ~~374~~360,~~272~~450.9109 B-1 ~~1,267~~49.8546 0.00 4142,~~523~~560.7999 0.00 8,~~641~~602,~~142~~340.3002 B-2 ~~516~~20.3514 0.00 1617,~~911~~333.0345 0.00 3,~~519~~503,~~202~~399.3972 B-3 ~~375~~14.6865 0.00 12,~~304~~611.0438 0.00 2,~~560~~548,~~482~~985.8018 B-4 ~~187~~7.7032 0.00 6,~~147~~300.3489 0.00 1,~~279~~273,~~267~~522.0966 B-5 ~~140~~5.8149 0.00 4,~~611~~726.6787 0.00 ~~959~~955,~~693~~384.9048 B-6 ~~188~~7.1534 0.00 6,~~162~~315.0294 0.00 1,~~282~~276,~~322~~564.9885 Totals ~~24,032~~716.8417 0.00 ~~856~~685,~~524~~736.7092 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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% 9829.~~34526741~~12368396 0.~~45074912~~13348353 0.00000000 0.00000000 I-A-2 10,000,000.00 5.75000% 9829.~~34526700~~12368400 0.~~47123800~~13955100 0.00000000 0.00000000 I-A-3 100,000,000.00 6.00000% 9829.~~34526740~~12368400 0.~~49172630~~14561840 0.00000000 0.00000000 I-A-4 38,394,500.00 1.~~62000~~61875% 9829.~~34526742~~12368386 0.~~13276615~~03928662 0.00000000 0.00000000 I-A-5 0.00 6.~~88000~~88125% 9829.~~34526742~~12368386 0.~~56384612~~16700621 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% ~~222~~162.~~39584699~~69726424 10.~~11197928~~81348653 0.00000000 0.00000000 I-X 0.00 0.~~61711~~62386% ~~244~~186.~~34409280~~24535920 0.~~12565608~~09682515 0.00000000 0.00000000 I-P 78,647.00 0.00000% ~~985~~714.~~31259934~~62980152 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% ~~177~~134.~~45310294~~19866437 0.~~81332672~~61507723 0.00000000 0.00000000 II-X 0.00 0.~~62867~~61549% ~~199~~157.~~48502183~~20244214 0.~~10450797~~08063035 0.00000000 0.00000000 II-P 52,290.00 0.00000% ~~344~~337.~~05890228~~48097151 0.00000000 0.00000000 0.00000000 III-A 43,527,000.00 7.00000% ~~435~~364.~~38203713~~59025915 2.~~53972844~~12677648 0.00000000 0.00000000 III-X 0.00 0.~~14283~~14306% ~~453~~384.~~55276246~~30365131 0.~~05398438~~04581668 0.00000000 0.00000000 III-P 765,935.00 0.00000% ~~576~~480.~~72200644~~75522074 0.00000000 0.00000000 0.00000000 B-1 8,869,000.00 5.~~92957~~93054% ~~976~~972.~~43361258~~13952306 4.~~82485511~~80442553 0.00000000 0.00000000 B-2 3,612,000.00 5.~~92957~~93054% ~~976~~972.~~43361296~~13952381 4.~~82485604~~80442691 0.00000000 0.00000000 B-3 2,628,000.00 5.~~92957~~93054% ~~976~~972.~~43361111~~13952435 4.~~82485540~~80442542 0.00000000 0.00000000 B-4 1,313,000.00 5.~~92957~~93054% ~~976~~972.~~43361005~~13952018 4.~~82485149~~80442498 0.00000000 0.00000000 B-5 985,000.00 5.~~92957~~93054% ~~976~~972.~~43361421~~13952284 4.~~82485279~~80442640 0.00000000 0.00000000 B-6 1,316,134.00 5.~~92957~~93054% ~~976~~972.~~43543135~~14135491 4.~~82486586~~80443481 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.~~01335501~~00015494 0.00000000 0.~~43739416~~13332859 0.00000000 6115.~~17607081~~91096113 I-A-2 0.~~01396200~~00016200 0.00000000 0.~~45727600~~13938900 0.00000000 6115.~~17607100~~91096100 I-A-3 0.~~01456910~~00016900 0.00000000 0.~~47715730~~14544940 0.00000000 6115.~~17607080~~91096110 I-A-4 0.~~00393364~~00004558 0.00000000 0.~~12883252~~03924104 0.00000000 6115.~~17607079~~91096121 I-A-5 0.~~01670578~~00019378 0.00000000 0.~~54714035~~16681243 0.00000000 6115.~~17607079~~91096121 I-A-6 0.00000000 0.00000000 4.95833357 0.00000000 1000.00000000 I-A-7 0.~~14814203~~00580354 0.00000000 4.~~85185797~~99419646 0.00000000 1000.00000000 I-A-8 0.~~03294608~~00094400 0.00000000 10.~~07903320~~81254253 0.00000000 ~~190~~151.~~34011735~~30225126 I-X 0.~~00372300~~00011239 0.00000000 0.~~12193310~~09671276 0.00000000 ~~213~~175.~~14329334~~14609411 I-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~804~~713.~~43933017~~61348812 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.~~02409760~~00071390 0.00000000 0.~~78922911~~61436333 0.00000000 ~~154~~112.~~13586756~~23911311 II-X 0.~~00309641~~00009356 0.00000000 0.~~10141156~~08053679 0.00000000 ~~176~~135.~~70405461~~73203299 II-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~340~~334.~~77739530~~16924842 III-A 0.~~07524824~~00246858 0.00000000 2.~~46448044~~12430790 0.00000000 ~~382~~356.~~06659476~~58631355 III-X 0.~~00159937~~00005308 0.00000000 0.~~05238479~~04576360 0.00000000 ~~401~~376.~~14725974~~46498391 III-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~488~~470.~~64839706~~60140874 B-1 0.~~14295298~~00557673 0.00000000 4.~~68190213~~79884880 0.00000000 ~~974~~969.~~30852407~~93347841 B-2 0.~~14295404~~00557586 0.00000000 4.~~68190199~~79885105 0.00000000 ~~974~~969.~~30852436~~93347730 B-3 0.~~14295282~~00557458 0.00000000 4.~~68190259~~79885084 0.00000000 ~~974~~969.~~30852359~~93347793 B-4 0.~~14295506~~00557502 0.00000000 4.~~68190404~~79884996 0.00000000 ~~974~~969.~~30852247~~93348058 B-5 0.~~14295431~~00557360 0.00000000 4.~~68189848~~79885279 0.00000000 ~~974~~969.~~30852792~~93348223 B-6 0.~~14295657~~00557694 0.00000000 4.~~68190929~~79885787 0.00000000 ~~974~~969.~~31035138~~93531814 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,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 209,~~762~~855,~~889~~371.9409 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3029,~~947~~319.9397 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 209,~~793~~884,~~837~~691.8706 Withdrawals Reimbursement for Servicer Advances 2338,~~654~~693.3096 Payment of Service Fee 5443,~~226~~832.6803 Payment of Interest and Principal 209,~~715~~802,~~956~~165.8907 Total Withdrawals (Pool Distribution Amount) 209,~~793~~884,~~837~~691.8706 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~24,032~~716.8417 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~24,032~~716.8417

SERVICING FEES Gross Servicing Fee 5343,~~643~~248.3570 MBIA Insurance Fee 583.33 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 5443,~~226~~832.6803

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 911 0 0 0 911 3,~~207~~442,~~107~~307.6403 0.00 0.00 0.00 3,~~207~~442,~~107~~307.6403 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 01 0 0 01 0.00 0382,686.0096 0.00 0.00 0382,686.0096 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 1 2 0.00 3 0.00 387,206.45 55,276.21 ~~818~~442,~~655~~482.1366 ~~0.00 873,931.34~~ Totals 911 1 21 01 1214 3,~~207~~442,~~107~~307.6403 55382,~~276~~686.2196 ~~818~~387,~~655~~206.1345 055,276.0021 4,~~081~~267,~~038~~476.9865 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 12.~~818182~~588235% 0.000000% 0.000000% 0.000000% 12.~~818182~~588235% 2.~~259574~~943023% 0.000000% 0.000000% 0.000000% 2.~~259574~~943023% 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~~235294% 0.000000% 0.000000% 0.~~000000~~235294% 0.000000% 0.~~000000~~327181% 0.000000% 0.000000% 0.~~000000~~327181% 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.~~202020~~000000% 0.~~404040~~235294% 0.~~000000~~235294% 0.~~606061~~470588% 0.000000% 0.~~038945~~000000% 0.~~576785~~331045% 0.~~000000~~047259% 0.~~615730~~378304% Totals 12.~~818182~~588235% 0.~~202020~~235294% 0.~~404040~~235294% 0.~~000000~~235294% 23.~~424242~~294118% 2.~~259574~~943023% 0.~~038945~~327181% 0.~~576785~~331045% 0.~~000000~~047259% 23.~~875304~~648508%

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 8 0 0 0 8 23,~~922~~156,~~286~~564.5341 0.00 0.00 0.00 23,~~922~~156,~~286~~564.5341 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 01 0 0 01 0.00 0382,686.0096 0.00 0.00 0382,686.0096 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 10 0 10 0.00 0.00 ~~431,448~~0.6800 0.00 ~~431,448~~0.6800 Totals 8 0 1 0 0 9 23,~~922~~156,~~286~~564.5341 382,686.96 0.00 ~~431,448.68~~ 0.00 3,~~353~~539,~~735~~251.2137 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 34.~~587444~~371585% 0.000000% 0.000000% 0.000000% 34.~~587444~~371585% 34.~~253375~~276864% 0.000000% 0.000000% 0.000000% 34.~~253375~~276864% 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~~546448% 0.000000% 0.000000% 0.~~000000~~546448% 0.000000% 0.~~000000~~518507% 0.000000% 0.000000% 0.~~000000~~518507% 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.~~448430~~000000% 0.000000% 0.~~448430~~000000% 0.000000% 0.000000% 0.~~480331~~000000% 0.000000% 0.~~480331~~000000% Totals 34.~~587444~~371585% 0.~~000000~~546448% 0.~~448430~~000000% 0.000000% 4.~~035874~~918033% 34.~~253375~~276864% 0.~~000000~~518507% 0.~~480331~~000000% 0.000000% 34.~~733706~~795370% 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 10 0 0 0 10 ~~284,821~~0.1100 0.00 0.00 0.00 ~~284,821~~0.1100 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 1 0 1 0.00 0.00 387,206.45 0.00 387,206.45 Totals 10 0 1 0 21 ~~284,821~~0.1100 0.00 387,206.45 0.00 ~~672~~387,~~027~~206.5645 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~086957~~000000% 0.000000% 0.000000% 0.000000% 10.~~086957~~000000% 0.~~842437~~000000% 0.000000% 0.000000% 0.000000% 0.~~842437~~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% 1.~~086957~~388889% 0.000000% 1.~~086957~~388889% 0.000000% 0.000000% 1.~~145270~~490263% 0.000000% 1.~~145270~~490263% Totals 10.~~086957~~000000% 0.000000% 1.~~086957~~388889% 0.000000% 21.~~173913~~388889% 0.~~842437~~000000% 0.000000% 1.~~145270~~490263% 0.000000% 1.~~987706~~490263% 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 03 0 0 0 03 0285,742.0062 0.00 0.00 0.00 0285,742.0062 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 1 0 0 1 1 0.00 ~~55,276.21~~ 0.00 0.00 55,276.21 55,276.21 Totals 03 1 0 0 1 ~~0.00~~4 55285,~~276~~742.2162 0.00 0.00 55,276.21 341,018.83 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~764706% 0.000000% 0.000000% 0.000000% 01.~~000000~~764706% 01.~~000000~~663521% 0.000000% 0.000000% 0.000000% 01.~~000000~~663521% 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.~~555556~~000000% 0.000000% 0.~~000000~~588235% 0.~~555556~~588235% 0.000000% 0.~~302027~~000000% 0.000000% 0.~~000000~~321804% 0.~~302027~~321804% Totals 01.~~000000~~764706% 0.~~555556~~000000% 0.000000% 0.~~000000~~588235% 02.~~555556~~352941% 01.~~000000~~663521% 0.~~302027~~000000% 0.000000% 0.~~000000~~321804% 01.~~302027~~985325%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3029,~~947~~319.9397

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~945521~~963736% Weighted Average Pass-Through Rate 6.~~546947~~551332% Weighted Average Maturity(Stepdown Calculation ) ~~280~~278 Beginning Scheduled Collateral Loan Count ~~555~~451 Number Of Loans Paid In Full 6026 Ending Scheduled Collateral Loan Count ~~495~~425 Beginning Scheduled Collateral Balance ~~161~~125,~~505~~843,~~672~~666.2969 Ending Scheduled Collateral Balance ~~141~~116,~~646~~727,~~240~~238.1153 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~141~~116,~~934~~964,~~196~~991.5206 Monthly P &I Constant 1992,~~255,978~~366.0605 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 209,~~528~~664,~~592~~176.8933 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~141~~116,~~646~~727,~~240~~238.1153 Scheduled Principal ~~321~~262,~~193~~080.8598 Unscheduled Principal 198,~~538~~854,~~238~~347.3318

Miscellaneous Reporting Average Loss Severity 0.00 Class I-A-6 Policy Payment ~~2,056~~80.7157 Group 1 Subordinate Percentage 1115.~~527647~~089447% Group 2 Subordinate Percentage 1317.~~563421~~040992% Group 3 Subordinate Percentage 67.~~355788~~484320% Group 1 Subordinate Prep Percentage 0.000000% Group 2 Subordinate Prep Percentage 0.000000% Group 3 Subordinate Prep Percentage 0.000000% Group 1 Senior Prep Percentage 100.000000% Group 2 Senior Prep Percentage 100.000000% Group 3 Senior Prep Percentage 100.000000% Group 1 Senior Percentage 8884.~~472353~~910553% Group 2 Senior Percentage 8682.~~436579~~959008% Group 3 Senior Percentage 9392.~~644212~~515680%

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.~~029205~~049703 6.~~556680~~573254 7.~~243300~~245951 Weighted Average Net Rate 6.~~612590~~619555 6.~~126061~~112244 6.~~993300~~995949 Weighted Average Maturity ~~329~~327 ~~154~~152 ~~337~~335 Beginning Loan Count ~~257~~195 ~~102~~82 ~~196~~174 Loans Paid In Full 3412 10 164 Ending Loan Count ~~223~~183 9272 ~~180~~170 Beginning Scheduled Balance ~~102~~78,~~854~~398,~~982~~716.86 37 29,~~971~~923,~~855~~391.6164 2017,~~678~~521,~~833~~558.8268 Ending scheduled Balance 8973,~~721~~726,~~218~~556.6827 3325,~~635~~836,~~512~~511.0199 1817,~~289~~164,~~509~~170.4227 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~716~~547,~~261~~248.3053 ~~395~~322,~~502~~592.2871 ~~144~~122,~~214~~524.4881 Scheduled Principal ~~113~~86,~~770~~675.6847 ~~188~~158,~~027~~680.8599 1916,~~395~~724.3252 Unscheduled Principal 134,~~019~~585,~~993~~484.5063 43,~~148~~928,~~315~~198.7566 2340,~~369,929~~663.0889 Scheduled Interest ~~602~~460,~~490~~573.6206 ~~207~~163,~~474~~911.4372 ~~124~~105,~~819~~800.1629 Servicing Fees 3528,~~709~~102.0953 1311,~~626~~495.1782 43,~~308~~650.0935 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 ~~566~~432,~~781~~470.53 ~~193~~152,~~848~~415.2690 ~~120~~102,~~511~~149.0794 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~612590~~619555 6.~~126061~~112246 6.~~993300~~995951

Group Level Collateral Statement Group Total Collateral Description Fixed 30 Year Weighted Average Coupon Rate 6.~~945521~~963736 Weighted Average Net Rate 6.~~546947~~551332 Weighted Average Maturity ~~280~~278 Beginning Loan Count ~~555~~451 Loans Paid In Full 6026 Ending Loan Count ~~495~~425 Beginning Scheduled Balance ~~161~~125,~~505~~843,~~672~~666.2969 Ending scheduled Balance ~~141~~116,~~646~~727,~~240~~238.1153 Record Date 0911/30/2003 Principal And Interest Constant 1992,~~255,978~~366.0605 Scheduled Principal ~~321~~262,~~193~~080.8598 Unscheduled Principal 198,~~538~~854,~~238~~347.3318 Scheduled Interest ~~934~~730,~~784~~285.2107 Servicing Fees 5343,~~643~~248.3570 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 ~~881~~687,~~140~~036.8637 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.000000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~546947~~551332

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