8-K 1 sac01002.txt APRIL 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): April 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-07 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (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 April 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-2 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 2001-2 Trust, relating to the April 25, 2001 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 2001-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date:5/4/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the April 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 23/2831/01 Distribution Date: 34/2625/01 SASC Series: 2001-2 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) 846-8152 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 8635724C4 SEN 6.50000% ~~112~~111,~~577~~353,000.00 ~~609~~603,~~792~~162.08 1,224,000.00 1-A2 8635724D2 SEN 7.00000% 7570,~~000~~940,~~000~~803.0048 ~~437~~413,~~500~~821.0035 46,~~059~~131,~~196~~450.5265 1-A3 8635724E0 SEN 7.00000% 4,500,000.00 26,250.00 0.00 1-A5 8635724F7 SEN 6.00000% 2726,~~220~~833,000.00 ~~136~~134,~~100~~165.00 387,000.00 1-A6 8635724G5 SEN 7.00000% 4644,~~000~~423,~~000~~013.0036 ~~268~~259,~~333~~134.3324 12,~~576~~347,~~986~~330.6476 1-A7 8635724H3 SEN 0.00000% 162,150.00 0.00 0.00 1-A8 8635724J9 SEN 7.00000% 0.00 6968,~~590~~757.4292 0.00 1-AP 8635724K6 PO 0.00000% 59,~~547~~494.0092 0.00 52.0838 2-A1 8635724L4 SEN 6.00000% 4140,~~174~~719,~~000~~502.0029 ~~205~~203,~~870~~597.0051 ~~454~~585,~~497~~000.7100 2-A2 8635724M2 SEN 7.00000% 0.00 3433,~~311~~932.6792 0.00 2-A3 8635724N0 SEN 7.00000% 7574,~~000~~949,~~000~~500.0025 437,~~500~~205.0041 503,~~499~~394,122.7547 2-A5 8635724P5 SEN 0.00000% 45,000.00 0.00 0.00 3-A1 8635724Q3 SEN 6.10000% 7473,~~058~~317,000.00 ~~376~~372,~~461~~694.5075 741,000.00 3-A2 8635724R1 SEN 7.00000% 5554,~~000~~290,~~000~~596.0010 ~~320~~316,~~833~~695.3314 ~~709~~1,~~403~~713,716.9007 3-A3 8635724S9 SEN 7.00000% 7,000,000.00 40,833.33 0.00 3-A5 8635724T7 SEN 7.00000% 0.00 5554,~~543~~987.5075 0.00 3-A6 8635724U4 SEN 65.~~06000~~55000% 6867,~~029~~303,~~000~~798.0005 ~~343~~311,~~546~~280.4506 ~~725~~1,~~201~~227,358.9504 3-A7 8635724V2 SEN 2.~~44000~~95000% 0.00 ~~138~~165,~~325~~455.6317 0.00 3-A8 8635724W0 SEN 7.50000% 0.00 6,000.00 0.00 3-AP 8635724X8 PO 0.00000% ~~623~~622,~~454~~163.0003 0.00 1,~~290~~320.9721 3-AX 8635724Y6 SEN 7.50000% 0.00 27,~~162~~142.0646 0.00 A4 8635724Z3 SEN 7.00000% 45,000,000.00 262,500.00 0.00 B1 8635725A7 SUB 7.~~17477~~17478% 15,~~154~~144,~~000~~927.0071 90,~~605~~551.3422 9,~~072~~203.2911 B2 8635725B5 SUB 7.~~17477~~17478% 10,~~102~~095,~~000~~952.0020 60,~~399~~363.5749 6,~~047~~135.8000 B3 8635725C3 SUB 7.~~17477~~17478% 6,~~734~~729,~~000~~968.0053 40,~~262~~238.4035 4,~~031~~089.4760 B4 8635725E9 SUB 7.~~17477~~17478% 3,~~704~~701,~~000~~782.0051 22,~~146~~132.1188 2,~~217~~249.4946 B5 8635725F6 SUB 7.~~17477~~17478% 3,~~030~~028,~~000~~186.0002 18,~~116~~105.2946 1,~~813~~840.9814 B6 8635725G4 SUB 7.~~17477~~17478% 3,~~373~~371,~~567~~547.3168 20,~~170~~158.4642 2,~~019~~048.6379 LT-R SAC102LTR SEN 0.00000% 0.00 0.0006 0.00 R 8635725D1 SEN 7.00000% ~~100~~0.00 0.5800 ~~100~~0.00 Totals ~~673~~663,~~545~~591,~~818~~386.3113 43,~~048~~989,~~154~~164.0597 917,~~954~~777,~~432~~916.1868

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~111~~110,~~353~~129,000.00 1,~~833~~827,~~792~~162.08 0.00 1-A2 0.00 7064,~~940~~809,~~803~~352.4882 46,~~496~~545,~~696~~272.5200 0.00 1-A3 0.00 4,500,000.00 26,250.00 0.00 1-A5 0.00 26,~~833~~446,000.00 ~~523~~521,~~100~~165.00 0.00 1-A6 0.00 4442,~~423~~075,~~013~~682.3660 12,~~845~~606,~~319~~465.9700 0.00 1-A7 0.00 162,150.00 0.00 0.00 1-A8 0.00 0.00 6968,~~590~~757.4292 0.00 1-AP 0.00 59,~~494~~442.9254 52.0838 0.00 2-A1 0.00 40,~~719~~134,502.29 ~~660~~788,~~367~~597.7151 0.00 2-A2 0.00 0.00 3433,~~311~~932.6792 0.00 2-A3 0.00 7471,~~949~~555,~~500~~377.2578 ~~487~~3,~~999~~831,327.7588 0.00 2-A5 0.00 45,000.00 0.00 0.00 3-A1 0.00 7372,~~317~~576,000.00 1,~~117~~113,~~461~~694.5075 0.00 3-A2 0.00 5452,~~290~~576,~~596~~880.1003 12,030,~~237~~411.2321 0.00 3-A3 0.00 7,000,000.00 40,833.33 0.00 3-A5 0.00 0.00 5554,~~543~~987.5075 0.00 3-A6 0.00 6766,~~303~~076,~~798~~440.0502 1,~~068~~538,~~748~~638.4010 0.00 3-A7 0.00 0.00 ~~138~~165,~~325~~455.6317 0.00 3-A8 0.00 0.00 6,000.00 0.00 3-AP 0.00 ~~622~~620,~~163~~842.0383 1,~~290~~320.9721 0.00 3-AX 0.00 0.00 27,~~162~~142.0646 0.00 A4 0.00 45,000,000.00 262,500.00 0.00 B1 0.00 15,~~144~~135,~~927~~724.7160 99,~~677~~754.6333 0.00 B2 0.00 10,~~095~~089,~~952~~817.20 66,~~447~~498.3749 0.00 B3 0.00 6,~~729~~725,~~968~~878.5394 44,~~293~~327.8795 0.00 B4 0.00 3,~~701~~699,~~782~~533.5105 24,~~363~~382.6034 0.00 B5 0.00 3,~~028~~026,~~186~~345.0288 19,~~930~~945.2760 0.00 B6 0.00 3,~~371~~369,~~547~~498.6889 22,~~190~~207.0921 0.00 LT-R 0.00 0.00 0.0006 0.00 R 0.00 0.00 ~~100~~0.5800 0.00 Totals 0.00 ~~663~~645,~~591~~813,~~386~~469.1347 1421,~~002~~767,~~586~~081.2365 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 112,577,000.00 ~~112~~111,~~577~~353,000.00 2920,~~209~~949.1141 1,~~194~~203,~~790~~050.8959 0.00 0.00 1-A2 75,000,000.00 7570,~~000~~940,~~000~~803.0048 96104,~~867~~943.2702 36,~~962~~026,~~329~~507.2664 0.00 0.00 1-A3 4,500,000.00 4,500,000.00 0.00 0.00 0.00 0.00 1-A5 27,220,000.00 2726,~~220~~833,000.00 96,~~235~~623.2371 ~~377~~380,~~764~~376.7729 0.00 0.00 1-A6 46,000,000.00 4644,~~000~~423,~~000~~013.0036 3740,~~632~~175.6781 12,~~539~~307,~~353~~154.9796 0.00 0.00 1-A7 162,150.00 162,150.00 0.00 0.00 0.00 0.00 1-A8 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 59,547.00 59,~~547~~494.0092 5152.9020 0.18 0.00 0.00 2-A1 41,174,000.00 4140,~~174~~719,~~000~~502.0029 6911,~~755~~438.2862 ~~384~~573,~~742~~561.4338 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 75,000,000.00 7574,~~000~~949,~~000~~500.0025 766,~~750~~365.5994 423,~~749~~327,756.1654 0.00 0.00 2-A5 45,000.00 45,000.00 0.00 0.00 0.00 0.00 3-A1 74,058,000.00 7473,~~058~~317,000.00 4325,~~317~~512.7057 ~~697~~715,~~682~~487.3043 0.00 0.00 3-A2 55,000,000.00 5554,~~000~~290,~~000~~596.0010 4159,~~470~~003.6411 ~~667~~1,~~933~~654,712.2697 0.00 0.00 3-A3 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 0.00 3-A6 68,029,000.00 6867,~~029~~303,~~000~~798.0005 42,~~394~~257.1784 ~~682~~1,~~807~~185,100.7820 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-AP 623,454.00 ~~623~~622,~~454~~163.0003 1,~~262~~269.4589 2850.5232 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 45,000,000.00 45,000,000.00 0.00 0.00 0.00 0.00 B1 15,154,000.00 15,~~154~~144,~~000~~927.0071 9,~~072~~203.2911 0.00 0.00 0.00 B2 10,102,000.00 10,~~102~~095,~~000~~952.0020 6,~~047~~135.8000 0.00 0.00 0.00 B3 6,734,000.00 6,~~734~~729,~~000~~968.0053 4,~~031~~089.4760 0.00 0.00 0.00 B4 3,704,000.00 3,~~704~~701,~~000~~782.0051 2,~~217~~249.4946 0.00 0.00 0.00 B5 3,030,000.00 3,~~030~~028,~~000~~186.0002 1,~~813~~840.9814 0.00 0.00 0.00 B6 3,373,567.31 3,~~373~~371,~~567~~547.3168 2,~~019~~048.6379 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 20.3900 970.6100 0.00 0.00 Totals 673,545,818.31 ~~673~~663,~~545~~591,~~818~~386.3113 404,~~152~~158.0622 917,~~550~~373,~~280~~758.1350 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 1,224,000.00 ~~111~~110,~~353~~129,000.00 0.~~98912744~~97825488 1,224,000.00 1-A2 46,~~059~~131,~~196~~450.5265 7064,~~940~~809,~~803~~352.4882 0.~~94587738~~86412470 46,~~059~~131,~~196~~450.5265 1-A3 0.00 4,500,000.00 1.00000000 0.00 1-A5 387,000.00 26,~~833~~446,000.00 0.~~98578251~~97156503 387,000.00 1-A6 12,~~576~~347,~~986~~330.6476 4442,~~423~~075,~~013~~682.3660 0.~~96571768~~91468875 12,~~576~~347,~~986~~330.6476 1-A7 0.00 162,150.00 1.00000000 0.00 1-A8 0.00 0.00 0.00000000 0.00 1-AP 52.0838 59,~~494~~442.9254 0.~~99912540~~99824576 52.0838 2-A1 ~~454~~585,~~497~~000.7100 40,~~719~~134,502.29 0.~~98896154~~97475354 ~~454~~585,~~497~~000.7100 2-A2 0.00 0.00 0.00000000 0.00 2-A3 503,~~499~~394,122.7547 7471,~~949~~555,~~500~~377.2578 0.~~99932667~~95407170 503,~~499~~394,122.7547 2-A5 0.00 45,000.00 1.00000000 0.00 3-A1 741,000.00 7372,~~317~~576,000.00 0.~~98999433~~97998866 741,000.00 3-A2 ~~709~~1,~~403~~713,716.9007 5452,~~290~~576,~~596~~880.1003 0.~~98710175~~95594327 ~~709~~1,~~403~~713,716.9007 3-A3 0.00 7,000,000.00 1.00000000 0.00 3-A5 0.00 0.00 0.00000000 0.00 3-A6 ~~725~~1,~~201~~227,358.9504 6766,~~303~~076,~~798~~440.0502 0.~~98933981~~97129812 ~~725~~1,~~201~~227,358.9504 3-A7 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00000000 0.00 3-AP 1,~~290~~320.9721 ~~622~~620,~~163~~842.0383 0.~~99792933~~99581177 1,~~290~~320.9721 3-AX 0.00 0.00 0.00000000 0.00 A4 0.00 45,000,000.00 1.00000000 0.00 B1 9,~~072~~203.2911 15,~~144~~135,~~927~~724.7160 0.~~99940133~~99879402 9,~~072~~203.2911 B2 6,~~047~~135.8000 10,~~095~~089,~~952~~817.20 0.~~99940133~~99879402 6,~~047~~135.8000 B3 4,~~031~~089.4760 6,~~729~~725,~~968~~878.5394 0.~~99940133~~99879402 4,~~031~~089.4760 B4 2,~~217~~249.4946 3,~~701~~699,~~782~~533.5105 0.~~99940133~~99879402 2,~~217~~249.4946 B5 1,~~813~~840.9814 3,~~028~~026,~~186~~345.0288 0.~~99940133~~99879402 1,~~813~~840.9814 B6 2,~~019~~048.6379 3,~~371~~369,~~547~~498.6889 0.~~99940134~~99879403 2,~~019~~048.6379 LT-R 0.00 0.00 0.00000000 0.00 R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals 917,~~954~~777,~~432~~916.1868 ~~663~~645,~~591~~813,~~386~~469.1347 0.~~98522085~~95882634 917,~~954~~777,~~432~~916.1868

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 112,577,000.00 ~~1000~~989.~~00000000~~12744166 0.~~25945895~~18608961 10.~~61309939~~68646873 0.00000000 1-A2 75,000,000.00 ~~1000~~945.~~00000000~~87737973 1.~~29156360~~39924027 5280.~~83105680~~35343520 0.00000000 1-A3 4,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 27,220,000.00 ~~1000~~985.~~00000000~~78251286 0.~~33928104~~24333982 13.~~87820610~~97414732 0.00000000 1-A6 46,000,000.00 ~~1000~~965.~~00000000~~71768174 0.~~81810152~~87338717 3350.~~46421674~~15554261 0.00000000 1-A7 162,150.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 59,547.00 ~~1000~~999.~~00000000~~12539675 0.~~87158043~~87661847 0.00302282 0.00000000 2-A1 41,174,000.00 ~~1000~~988.~~00000000~~96153616 10.~~69415845~~27781173 913.~~34430539~~93018361 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 75,000,000.00 ~~1000~~999.~~00000000~~32667000 0.~~10334120~~88487920 044.~~56998880~~37008720 0.00000000 2-A5 45,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 ~~1000~~989.~~00000000~~99432877 0.~~58491588~~34449445 9.~~42075535~~66117678 0.00000000 3-A2 55,000,000.00 ~~1000~~987.~~00000000~~10174727 01.~~75401164~~07278382 1230.~~14424109~~08569036 0.00000000 3-A3 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 68,029,000.00 ~~1000~~989.~~00000000~~33981170 0.~~62317791~~62117391 1017.~~03701039~~42051478 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 623,454.00 ~~1000~~997.~~00000000~~92932598 2.~~02492886~~03686238 0.~~04574516~~08071165 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 45,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 15,154,000.00 ~~1000~~999.~~00000000~~40132704 0.~~59867296~~60730566 0.00000000 0.00000000 B2 10,102,000.00 ~~1000~~999.~~00000000~~40132647 0.~~59867353~~60730548 0.00000000 0.00000000 B3 6,734,000.00 ~~1000~~999.~~00000000~~40132611 0.~~59867389~~60730621 0.00000000 0.00000000 B4 3,704,000.00 ~~1000~~999.~~00000000~~40132559 0.~~59867441~~60730562 0.00000000 0.00000000 B5 3,030,000.00 ~~1000~~999.~~00000000~~40132673 0.~~59867327~~60730693 0.00000000 0.00000000 B6 3,373,567.31 ~~1000~~999.~~00000000~~40133698 0.~~59866302~~60730669 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 230.~~90000000~~00000000 ~~976~~0.~~10000000~~00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 10.87255834 ~~989~~978.~~12744166~~25488332 0.~~98912744~~97825488 10.87255834 1-A2 0.00000000 5481.~~12262027~~75267533 ~~945~~864.~~87737973~~12470427 0.~~94587738~~86412470 5481.~~12262027~~75267533 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 14.21748714 ~~985~~971.~~78251286~~56502572 0.~~98578251~~97156503 14.21748714 1-A6 0.00000000 3451.~~28231826~~02892957 ~~965~~914.~~71768174~~68875217 0.~~96571768~~91468875 3451.~~28231826~~02892957 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~87460325~~87964129 ~~999~~998.~~12539675~~24575545 0.~~99912540~~99824576 0.~~87460325~~87964129 2-A1 0.00000000 1114.~~03846384~~20799534 ~~988~~974.~~96153616~~75354083 0.~~98896154~~97475354 1114.~~03846384~~20799534 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 045.~~67333000~~25496627 ~~999~~954.~~32667000~~07170373 0.~~99932667~~95407170 045.~~67333000~~25496627 2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A1 0.00000000 10.00567123 ~~989~~979.~~99432877~~98865754 0.~~98999433~~97998866 10.00567123 3-A2 0.00000000 1231.~~89825273~~15847400 ~~987~~955.~~10174727~~94327327 0.~~98710175~~95594327 1231.~~89825273~~15847400 3-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 1018.~~66018830~~04168869 ~~989~~971.~~33981170~~29812315 0.~~98933981~~97129812 1018.~~66018830~~04168869 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 0.00000000 2.~~07067402~~11757403 ~~997~~995.~~92932598~~81176799 0.~~99792933~~99581177 2.~~07067402~~11757403 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~59867296~~60730566 ~~999~~998.~~40132704~~79402138 0.~~99940133~~99879402 0.~~59867296~~60730566 B2 0.00000000 0.~~59867353~~60730548 ~~999~~998.~~40132647~~79402099 0.~~99940133~~99879402 0.~~59867353~~60730548 B3 0.00000000 0.~~59867389~~60730621 ~~999~~998.~~40132611~~79402138 0.~~99940133~~99879402 0.~~59867389~~60730621 B4 0.00000000 0.~~59867441~~60730562 ~~999~~998.~~40132559~~79401998 0.~~99940133~~99879402 0.~~59867441~~60730562 B5 0.00000000 0.~~59867327~~60730693 ~~999~~998.~~40132673~~79401980 0.~~99940133~~99879402 0.~~59867327~~60730693 B6 0.00000000 0.~~59866302~~60730669 ~~999~~998.~~40133698~~79403029 0.~~99940134~~99879403 0.~~59866302~~60730669 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 112,577,000.00 6.~~50000%~~50 ~~112~~111,~~577~~353,000.00 ~~609~~603,~~792~~162.08 0.00 0.00 1-A2 75,000,000.00 7.~~00000%~~00 7570,~~000~~940,~~000~~803.0048 ~~437~~413,~~500~~821.0035 0.00 0.00 1-A3 4,500,000.00 7.~~00000%~~00 4,500,000.00 26,250.00 0.00 0.00 1-A5 27,220,000.00 6.~~00000%~~00 2726,~~220~~833,000.00 ~~136~~134,~~100~~165.00 0.00 0.00 1-A6 46,000,000.00 7.~~00000%~~00 4644,~~000~~423,~~000~~013.0036 ~~268~~259,~~333~~134.3324 0.00 0.00 1-A7 162,150.00 0.~~00000%~~00 162,150.00 0.00 0.00 0.00 1-A8 0.00 7.~~00000%~~00 11,~~929~~787,~~785~~071.7143 6968,~~590~~757.4292 0.00 0.00 1-AP 59,547.00 0.~~00000%~~00 59,~~547~~494.0092 0.00 0.00 0.00 2-A1 41,174,000.00 6.~~00000%~~00 4140,~~174~~719,~~000~~502.0029 ~~205~~203,~~870~~597.0051 0.00 0.00 2-A2 0.00 7.~~00000%~~00 5,~~882~~817,~~000~~071.0076 3433,~~311~~932.6792 0.00 0.00 2-A3 75,000,000.00 7.~~00000%~~00 7574,~~000~~949,~~000~~500.0025 437,~~500~~205.0042 0.00 0.00 2-A5 45,000.00 0.~~00000%~~00 45,000.00 0.00 0.00 0.00 3-A1 74,058,000.00 6.~~10000%~~10 7473,~~058~~317,000.00 ~~376~~372,~~461~~694.5075 0.00 0.00 3-A2 55,000,000.00 7.~~00000%~~00 5554,~~000~~290,~~000~~596.0010 ~~320~~316,~~833~~695.3314 0.00 0.00 3-A3 7,000,000.00 7.~~00000%~~00 7,000,000.00 40,833.33 0.00 0.00 3-A5 0.00 7.~~00000%~~00 9,~~521~~426,~~742~~471.8643 5554,~~543~~987.5075 0.00 0.00 3-A6 68,029,000.00 65.~~06000%~~55 6867,~~029~~303,~~000~~798.0005 ~~343~~311,~~546~~280.4507 0.00 0.00 3-A7 0.00 2.~~44000%~~95 6867,~~029~~303,~~000~~798.0005 ~~138~~165,~~325~~455.6317 0.00 0.00 3-A8 0.00 7.~~50000%~~50 960,000.00 6,000.00 0.00 0.00 3-AP 623,454.00 0.~~00000%~~00 ~~623~~622,~~454~~163.0003 0.00 0.00 0.00 3-AX 0.00 7.~~50000%~~50 4,~~345~~342,~~930~~793.1199 27,~~162~~142.0646 0.00 0.00 A4 45,000,000.00 7.~~00000%~~00 45,000,000.00 262,500.00 0.00 0.00 B1 15,154,000.00 7.~~17477%~~17 15,~~154~~144,~~000~~927.0071 90,~~605~~551.3422 0.00 0.00 B2 10,102,000.00 7.~~17477%~~17 10,~~102~~095,~~000~~952.0020 60,~~399~~363.5749 0.00 0.00 B3 6,734,000.00 7.~~17477%~~17 6,~~734~~729,~~000~~968.0053 40,~~262~~238.4035 0.00 0.00 B4 3,704,000.00 7.~~17477%~~17 3,~~704~~701,~~000~~782.0051 22,~~146~~132.1188 0.00 0.00 B5 3,030,000.00 7.~~17477%~~17 3,~~030~~028,~~000~~186.0002 18,~~116~~105.2946 0.00 0.00 B6 3,373,567.31 7.~~17477%~~17 3,~~373~~371,~~567~~547.3168 20,~~170~~158.4642 0.00 0.00 LT-R 0.00 0.~~00000%~~00 0.00 0.00 0.00 0.00 R 100.00 7.~~00000%~~00 ~~100~~0.00 0.5800 0.00 0.00 Totals 673,545,818.31 43,~~048~~989,~~154~~164.0593 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.0001 0.00 ~~609~~603,~~792~~162.08 0.00 ~~111~~110,~~353~~129,000.00 1-A2 0.00 0.00 ~~437~~413,~~500~~821.0035 0.00 7064,~~940~~809,~~803~~352.4882 1-A3 0.00 0.00 26,250.00 0.00 4,500,000.00 1-A5 0.00 0.00 ~~136~~134,~~100~~165.00 0.00 26,~~833~~446,000.00 1-A6 0.00 0.00 ~~268~~259,~~333~~134.3324 0.00 4442,~~423~~075,~~013~~682.3660 1-A7 0.00 0.00 0.00 0.00 162,150.00 1-A8 0.00 0.00 6968,~~590~~757.4292 0.00 11,~~787~~644,~~071~~357.4314 1-AP 0.00 0.00 0.00 0.00 59,~~494~~442.9254 2-A1 0.00 0.00 ~~205~~203,~~870~~597.0051 0.00 40,~~719~~134,502.29 2-A2 0.00 0.00 3433,~~311~~932.6792 0.00 5,~~817~~733,~~071~~500.7633 2-A3 0.00 0.00 437,~~500~~205.0041 0.00 7471,~~949~~555,~~500~~377.2578 2-A5 0.00 0.00 0.00 0.00 45,000.00 3-A1 0.00 0.00 ~~376~~372,~~461~~694.5075 0.00 7372,~~317~~576,000.00 3-A2 0.00 0.00 ~~320~~316,~~833~~695.3314 0.00 5452,~~290~~576,~~596~~880.1003 3-A3 0.00 0.00 40,833.33 0.00 7,000,000.00 3-A5 0.00 0.00 5554,~~543~~987.5075 0.00 9,~~426~~331,~~471~~200.4300 3-A6 0.00 0.00 ~~343~~311,~~546~~280.4506 0.00 6766,~~303~~076,~~798~~440.0502 3-A7 0.00 0.00 ~~138~~165,~~325~~455.6317 0.00 6766,~~303~~076,~~798~~440.0502 3-A8 0.00 0.00 6,000.00 0.00 960,000.00 3-AP 0.00 0.00 0.00 0.00 ~~622~~620,~~163~~842.0383 3-AX 0.00 0.00 27,~~162~~142.0646 0.00 4,~~343~~171,~~136~~849.5925 A4 0.00 0.00 262,500.00 0.00 45,000,000.00 B1 0.00 0.00 90,~~605~~551.3422 0.00 15,~~144~~135,~~927~~724.7160 B2 0.00 0.00 60,~~399~~363.5749 0.00 10,~~095~~089,~~952~~817.20 B3 0.00 0.00 40,~~262~~238.4035 0.00 6,~~729~~725,~~968~~878.5394 B4 0.00 0.00 22,~~146~~132.1188 0.00 3,~~701~~699,~~782~~533.5105 B5 0.00 0.00 18,~~116~~105.2946 0.00 3,~~028~~026,~~186~~345.0288 B6 0.00 0.00 20,~~170~~158.4642 0.00 3,~~371~~369,~~547~~498.6889 LT-R 0.00 0.00 0.0006 0.00 0.00 R 0.00 0.00 0.5800 0.00 0.00 Totals 0.0001 0.00 43,~~048~~989,~~154~~164.0597 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 112,577,000.00 6.50000% ~~1000~~989.~~00000000~~12744166 5.~~41666664~~35777361 0.00000000 0.00000000 1-A2 75,000,000.00 7.00000% ~~1000~~945.~~00000000~~87737973 5.~~83333333~~51761800 0.00000000 0.00000000 1-A3 4,500,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 1-A5 27,220,000.00 6.00000% ~~1000~~985.~~00000000~~78251286 54.~~00000000~~92891256 0.00000000 0.00000000 1-A6 46,000,000.00 7.00000% ~~1000~~965.~~00000000~~71768174 5.~~83333326~~63335304 0.00000000 0.00000000 1-A7 162,150.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 7.00000% ~~1000~~988.~~00000000~~03714639 5.~~83333361~~76355030 0.00000000 0.00000000 1-AP 59,547.00 0.00000% ~~1000~~999.~~00000000~~12539675 0.00000000 0.00000000 0.00000000 2-A1 41,174,000.00 6.00000% ~~1000~~988.~~00000000~~96153616 54.~~00000000~~94480765 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~1000~~988.~~00000000~~96153689 5.~~83333390~~76894254 0.00000000 0.00000000 2-A3 75,000,000.00 7.00000% ~~1000~~999.~~00000000~~32667000 5.~~83333333~~82940560 0.00000000 0.00000000 2-A5 45,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 6.10000% ~~1000~~989.~~00000000~~99432877 5.~~08333333~~03247117 0.00000000 0.00000000 3-A2 55,000,000.00 7.00000% ~~1000~~987.~~00000000~~10174727 5.~~83333327~~75809345 0.00000000 0.00000000 3-A3 7,000,000.00 7.00000% 1000.00000000 5.83333286 0.00000000 0.00000000 3-A5 0.00 7.00000% ~~1000~~989.~~00000000~~99432862 5.~~83333333~~77496692 0.00000000 0.00000000 3-A6 68,029,000.00 65.~~06000~~55000% ~~1000~~989.~~00000000~~33981170 54.~~05000000~~57569669 0.00000000 0.00000000 3-A7 0.00 2.~~44000~~95000% ~~1000~~989.~~00000000~~33981170 2.~~03333328~~43212703 0.00000000 0.00000000 3-A8 0.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000 3-AP 623,454.00 0.00000% ~~1000~~997.~~00000000~~92932598 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.50000% ~~1000~~999.~~00000000~~27837772 6.~~24999927~~24548930 0.00000000 0.00000000 A4 45,000,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 B1 15,154,000.00 7.~~17477~~17478% ~~1000~~999.~~00000000~~40132704 5.~~97897189~~97540055 0.00000000 0.00000000 B2 10,102,000.00 7.~~17477~~17478% ~~1000~~999.~~00000000~~40132647 5.~~97897149~~97539992 0.00000000 0.00000000 B3 6,734,000.00 7.~~17477~~17478% ~~1000~~999.~~00000000~~40132611 5.~~97897238~~97540095 0.00000000 0.00000000 B4 3,704,000.00 7.~~17477~~17478% ~~1000~~999.~~00000000~~40132559 5.~~97897138~~97539957 0.00000000 0.00000000 B5 3,030,000.00 7.~~17477~~17478% ~~1000~~999.~~00000000~~40132673 5.~~97897360~~97539934 0.00000000 0.00000000 B6 3,373,567.31 7.~~17477~~17478% ~~1000~~999.~~00000000~~40133698 5.~~97897067~~97540175 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.00000% ~~1000~~0.00000000 50.~~80000000~~00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.~~00000000~~00000009 0.00000000 5.~~41666664~~35777361 0.00000000 ~~989~~978.~~12744166~~25488332 1-A2 0.00000000 0.00000000 5.~~83333333~~51761800 0.00000000 ~~945~~864.~~87737973~~12470427 1-A3 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 54.~~00000000~~92891256 0.00000000 ~~985~~971.~~78251286~~56502572 1-A6 0.00000000 0.00000000 5.~~83333326~~63335304 0.00000000 ~~965~~914.~~71768174~~68875217 1-A7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.~~83333361~~76355030 0.00000000 ~~988~~976.~~03714639~~07429195 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~999~~998.~~12539675~~24575545 2-A1 0.00000000 0.00000000 54.~~00000000~~94480765 0.00000000 ~~988~~974.~~96153616~~75354083 2-A2 0.00000000 0.00000000 5.~~83333390~~76894254 0.00000000 ~~988~~974.~~96153689~~75354131 2-A3 0.00000000 0.00000000 5.~~83333333~~82940547 0.00000000 ~~999~~954.~~32667000~~07170373 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A1 0.00000000 0.00000000 5.~~08333333~~03247117 0.00000000 ~~989~~979.~~99432877~~98865754 3-A2 0.00000000 0.00000000 5.~~83333327~~75809345 0.00000000 ~~987~~955.~~10174727~~94327327 3-A3 0.00000000 0.00000000 5.83333286 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 5.~~83333333~~77496692 0.00000000 ~~989~~979.~~99432862~~98865724 3-A6 0.00000000 0.00000000 54.~~05000000~~57569654 0.00000000 ~~989~~971.~~33981170~~29812315 3-A7 0.00000000 0.00000000 2.~~03333328~~43212703 0.00000000 ~~989~~971.~~33981170~~29812315 3-A8 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~995.~~92932598~~81176799 3-AX 0.00000000 0.00000000 6.~~24999927~~24548930 0.00000000 ~~999~~959.~~35721010~~94393476 A4 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 B1 0.00000000 0.00000000 5.~~97897189~~97540055 0.00000000 ~~999~~998.~~40132704~~79402138 B2 0.00000000 0.00000000 5.~~97897149~~97539992 0.00000000 ~~999~~998.~~40132647~~79402099 B3 0.00000000 0.00000000 5.~~97897238~~97540095 0.00000000 ~~999~~998.~~40132611~~79402138 B4 0.00000000 0.00000000 5.~~97897138~~97539957 0.00000000 ~~999~~998.~~40132559~~79401998 B5 0.00000000 0.00000000 5.~~97897360~~97539934 0.00000000 ~~999~~998.~~40132673~~79401980 B6 0.00000000 0.00000000 5.~~97897067~~97540175 0.00000000 ~~999~~998.~~40133698~~79403029 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 50.~~80000000~~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 1422,~~856~~604,~~254~~834.9688 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 1422,~~856~~604,~~254~~834.9688 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~853~~837,~~668~~753.7323 Payment of Interest and Principal 1421,~~002~~767,~~586~~081.2365 Total Withdrawals (Pool Distribution Amount) 1422,~~856~~604,~~254~~834.9688 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~851~~835,~~793~~878.7323 MBIA Premium 1,875.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~853~~837,~~668~~753.7323

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 01 0 0 01 0605,726.0077 0.00 0.00 0605,726.0077 30 Days 261 0 01 0 262 ~~623~~15,~~782~~495,692.0486 0.00 0159,435.0002 0.00 ~~623~~15,~~782~~655,127.0488 60 Days 03 0 0 0 03 0888,112.0024 0.00 0.00 0.00 0888,112.0024 90 Days 01 0 0 0 01 0381,676.0044 0.00 0.00 0.00 0381,676.0044 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 265 01 01 0 267 ~~623~~16,~~782~~765,481.0454 0605,726.0077 0159,435.0002 0.00 ~~623~~17,~~782~~530,643.0433 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~~048146% 0.000000% 0.000000% 0.~~000000~~048146% 0.~~000000~~093793% 0.000000% 0.000000% 0.~~000000~~093793% 30 Days 02.~~094251~~936928% 0.000000% 0.~~000000~~048146% 0.000000% 02.~~094251~~985075% 02.~~093955~~399407% 0.000000% 0.~~000000~~024687% 0.000000% 02.~~093955~~424094% 60 Days 0.~~000000~~144439% 0.000000% 0.000000% 0.000000% 0.~~000000~~144439% 0.~~000000~~137518% 0.000000% 0.000000% 0.000000% 0.~~000000~~137518% 90 Days 0.~~000000~~048146% 0.000000% 0.000000% 0.000000% 0.~~000000~~048146% 0.~~000000~~059100% 0.000000% 0.000000% 0.000000% 0.~~000000~~059100% 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.~~094251~~129514% 0.~~000000~~048146% 0.~~000000~~048146% 0.000000% 03.~~094251~~225806% 02.~~093955~~596025% 0.~~000000~~093793% 0.~~000000~~024687% 0.000000% 02.~~093955~~714506%

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 01 0 0 01 0605,726.0077 0.00 0.00 0605,726.0077 30 Days 224 0 0 0 224 ~~623~~6,~~782~~499,921.0423 0.00 0.00 0.00 ~~623~~6,~~782~~499,921.0423 60 Days 02 0 0 0 02 0715,630.0018 0.00 0.00 0.00 0715,630.0018 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 226 01 0 0 227 ~~623~~7,~~782~~215,551.0441 0605,726.0077 0.00 0.00 ~~623~~7,~~782~~821,278.0418 0-29 Days 0.~~000000~~114548% 0.000000% 0.000000% 0.~~000000~~114548% 0.~~000000~~208819% 0.000000% 0.000000% 0.~~000000~~208819% 30 Days 02.~~222965~~749141% 0.000000% 0.000000% 0.000000% 02.~~222965~~749141% 02.~~207705~~240791% 0.000000% 0.000000% 0.000000% 02.~~207705~~240791% 60 Days 0.~~000000~~229095% 0.000000% 0.000000% 0.000000% 0.~~000000~~229095% 0.~~000000~~246707% 0.000000% 0.000000% 0.000000% 0.~~000000~~246707% 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 02.~~222965~~978236% 0.~~000000~~114548% 0.000000% 0.000000% 03.~~222965~~092784% 02.~~207705~~487499% 0.~~000000~~208819% 0.000000% 0.000000% 02.~~207705~~696318% 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 04 0 0 0 04 02,979,440.0057 0.00 0.00 0.00 02,979,440.0057 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 04 0 0 0 04 02,979,440.0057 0.00 0.00 0.00 02,979,440.0057 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~298701% 0.000000% 0.000000% 0.000000% 01.~~000000~~298701% 02.~~000000~~361022% 0.000000% 0.000000% 0.000000% 02.~~000000~~361022% 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~~298701% 0.000000% 0.000000% 0.000000% 01.~~000000~~298701% 02.~~000000~~361022% 0.000000% 0.000000% 0.000000% 02.~~000000~~361022% 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 032 0 01 0 033 05,717,388.0084 0.00 0159,435.0002 0.00 05,876,823.0086 60 Days 01 0 0 0 01 0172,482.0006 0.00 0.00 0.00 0172,482.0006 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 033 0 01 0 034 05,889,870.0090 0.00 0159,435.0002 0.00 06,049,305.0092 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~936039% 0.000000% 0.~~000000~~123001% 0.000000% 04.~~000000~~059041% 02.~~000000~~952019% 0.000000% 0.~~000000~~082320% 0.000000% 03.~~000000~~034339% 60 Days 0.~~000000~~123001% 0.000000% 0.000000% 0.000000% 0.~~000000~~123001% 0.~~000000~~089056% 0.000000% 0.000000% 0.000000% 0.~~000000~~089056% 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 04.~~000000~~059041% 0.000000% 0.~~000000~~123001% 0.000000% 04.~~000000~~182042% 03.~~000000~~041076% 0.000000% 0.~~000000~~082320% 0.000000% 03.~~000000~~123396% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0298,942.0022 0.00 0.00 0.00 0298,942.0022 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0381,676.0044 0.00 0.00 0.00 0381,676.0044 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 0680,618.0066 0.00 0.00 0.00 0680,618.0066 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~204819% 0.000000% 0.000000% 0.000000% 01.~~000000~~204819% 0.~~000000~~833385% 0.000000% 0.000000% 0.000000% 0.~~000000~~833385% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 01.~~000000~~204819% 0.000000% 0.000000% 0.000000% 01.~~000000~~204819% 01.~~000000~~064029% 0.000000% 0.000000% 0.000000% 01.~~000000~~064029% 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 02.~~000000~~409639% 0.000000% 0.000000% 0.000000% 02.~~000000~~409639% 01.~~000000~~897414% 0.000000% 0.000000% 0.000000% 01.~~000000~~897414%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 330,240.00 0.04903007% 330,240.00 0.~~04976556~~05113551% Fraud 13,470,916.00 1.99999995% 13,470,916.00 2.~~03000163~~08588340% Special Hazard 8,000,000.00 1.18774399% 8,000,000.00 1.~~20556115~~23874777% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~733166~~728718% Weighted Average Pass-Through Rate 7.~~215596~~217164% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count 2,~~151~~122 Number Of Loans Paid In Full 2945 Ending Scheduled Collateral Loan Count 2,~~122~~077 Beginning Scheduled Collateral Balance ~~673~~663,~~545~~591,~~818~~388.3112 Ending Scheduled Collateral Balance ~~663~~645,~~591~~813,~~388~~471.1244 Ending Actual Collateral Balance at 2831-~~Feb~~Mar-2001 ~~663~~645,~~918~~813,~~204~~471.2744 Monthly P &I Constant 5,~~305~~231,~~974~~076.8455 Class A Optimal Amount 1321,~~724~~488,~~340~~593.3614 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~663~~645,~~591~~813,~~388~~471.1244 Scheduled Principal 404,~~152~~158.0719 Unscheduled Principal 917,~~550~~373,~~280~~758.1249

Group Level Collateral Statement Group ID 1 2 3 Collateral Description Fixed 30 Year Ratio ~~Strip~~ Fixed 30 Year ~~Ratio Strip~~ Fixed 30 Year Ratio ~~Strip~~ Weighted Average Coupon Rate 8.~~687015~~681663 8.~~417625~~418604 9.~~033913~~027185 Weighted Average Net Rate 5.~~560274~~565563 7.000000 6.~~168869~~175176 Weighted Average Maturity ~~355~~354.00 ~~355~~354.00 ~~355~~354.00 ~~Record Date 2/28/01 2/28/01 2/28/01 Principal And Interest Constant 2,410,567.33 999,386.78 1,611,243.89~~ Beginning Loan Count ~~913~~897 ~~316~~315 ~~836~~824 Loans Paid In Full 1624 17 1211 Ending Loan Count ~~897~~873 ~~315~~308 ~~824~~813 Beginning Scheduled Balance ~~307~~300,~~433~~174,~~542~~204.0647 130,~~687~~177,~~312~~165.7703 ~~198~~195,~~060~~899,~~766~~335.1516 Ending scheduled Balance ~~300~~290,~~174~~072,~~204~~565.4770 ~~130~~126,~~177~~192,~~165~~837.0316 ~~195~~193,~~899~~677,~~335~~215.1640 Record Date 3/31/01 3/31/01 3/31/01 Principal And Interest Constant 2,356,225.12 996,268.30 1,593,830.36 Scheduled Principal ~~185~~184,~~000~~549.9211 8283,~~656~~009.1595 120,~~190~~147.7043 Unscheduled Principal 79,~~074~~917,~~336~~089.6766 ~~427~~3,~~491~~901,317.5992 2,~~041~~101,~~240~~972.2933 Scheduled Interest 2,~~225~~171,~~566~~676.4101 ~~916~~913,~~730~~258.6335 1,~~491~~473,~~053~~682.1993 Servicing Fees ~~432~~421,~~551~~006.3783 ~~154~~153,~~387~~891.9859 ~~257~~253,~~070~~200.0462 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~368~~358,~~502~~470.7153 ~~127~~126,~~161~~771.4634 ~~215~~212,~~807~~388.3724 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,~~424~~392,~~512~~198.3365 ~~635~~632,~~181~~595.1942 1,~~018~~008,~~175~~094.7807 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

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2001-2