8-K 1 sac01006.txt JULY 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): July 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-13 Pooling and Servicing Agreement) (Commission 52-2289300 (State or other File Number) 52-2289301 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 July 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-6 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 2001-6 Trust, relating to the July 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 2001-6 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 8/3/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-6 Trust, relating to the July 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/01 Distribution Date: 67/25/01 SASC Series: 2001-6 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 1-A1 86358RAL1 SEN 5.50000% 7169,~~207~~839,000.00 ~~326~~320,~~365~~095.42 1,368,000.00 1-A2 86358RAM9 SEN 6.65000% 15,000,000.00 83,125.00 0.00 1-A3 86358RAN7 SEN 6.90000% 0.00 ~~157~~151,~~042~~550.4092 0.00 1-A5 86358RAP2 SEN 6.90000% 0.00 1,333.33 0.00 1-A6 86358RAQ0 SEN 5.40000% 3331,~~856~~427,~~278~~461.1129 ~~152~~141,~~353~~423.2558 24,~~428~~606,~~816~~024.8209 1-A7 86358RAR8 SEN 6.75000% 50,000,000.00 281,250.00 0.00 1-A8 86358RAS6 SEN 6.15000% 3433,~~635~~260,~~543~~418.5257 ~~177~~170,~~507~~459.1665 12,~~375~~607,~~124~~795.9594 1-A9 86358RAT4 SEN 6.75000% 5,000,000.00 28,125.00 0.00 1-A10 86358RAU1 SEN 6.90000% 10,000,000.00 57,500.00 0.00 1-AP 86358RAV9 PO 0.00000% 100,~~764~~708.7721 0.00 5657.5670 2-A1 86358RAX5 SEN 5.10000% 2827,~~001~~200,000.00 ~~119~~115,~~004~~600.2500 801,000.00 2-A2 86358RAY3 SEN 8.50000% 0.00 ~~107~~105,~~502~~233.8333 0.00 2-A3 86358RAZ0 SEN 4.~~58875~~30500% 4744,~~070~~820,~~353~~183.62 ~~179~~160,~~995~~792.0741 2,~~250~~686,~~170~~711.0046 2-A5 86358RBA4 SEN 8.50000% 0.00 12,750.00 0.00 2-A6 86358RBB2 SEN 34.~~91125~~19500% 0.00 ~~153~~156,~~419~~683.9389 0.00 2-A7 86358RBQ9 SEN 6.35000% 12,000,000.00 63,500.00 0.00 2-A8 86358RBR7 SEN 6.50000% 4,000,000.00 21,666.67 0.00 2-AP 86358RBC0 PO 0.00000% ~~566~~560,~~123~~178.4176 0.00 511,~~944~~541.6531 A4 86358RBD8 SEN 6.75000% 25,000,000.00 140,625.00 0.00 B1 86358RBE6 SUB 7.~~38760~~38764% 9,~~104~~098,~~243~~443.4423 56,~~048~~013.7532 5,~~800~~848.2153 B2 86358RBF3 SUB 7.~~38760~~38764% 3,~~640~~638,~~698~~378.0156 22,~~413~~399.3518 2,~~319~~338.4577 B3 86358RBG1 SUB 7.~~38760~~38764% 2,~~730~~728,~~273~~534.6624 16,~~808~~797.4785 1,~~739~~753.4392 B4 SAS0106B4 SUB 7.~~38760~~38764% 3,~~094~~092,~~043~~072.6547 19,~~047~~035.9692 1,~~971~~987.1860 B5 SAS0106B5 SUB 7.~~38760~~38764% 1,~~637~~636,~~964~~920.3280 10,~~083~~077.8548 1,~~043~~052.5322 B6 SAS0106B6 SUB 7.~~38760~~38764% 1,~~645~~644,~~318~~270.6746 10,~~129~~122.1373 1,~~048~~056.2195 LTR SAC106LTR SEN 0.00000% 0.00 0.0100 0.00 R 86358RBH9 SEN 6.90000% 0.00 0.00 0.00 Totals ~~358~~350,~~289~~046,~~605~~570.1821 2,~~197~~146,~~596~~160.8368 812,~~243~~095,~~034~~168.9949

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6968,~~839~~471,000.00 1,~~694~~688,~~365~~095.42 0.00 1-A2 0.00 15,000,000.00 83,125.00 0.00 1-A3 0.00 0.00 ~~157~~151,~~042~~550.4092 0.00 1-A5 0.00 0.00 1,333.33 0.00 1-A6 0.00 3126,~~427~~821,~~461~~437.2920 24,~~581~~747,~~170~~447.0767 0.00 1-A7 0.00 50,000,000.00 281,250.00 0.00 1-A8 0.00 3330,~~260~~652,~~418~~622.5763 12,~~552~~778,~~632~~255.1159 0.00 1-A9 0.00 5,000,000.00 28,125.00 0.00 1-A10 0.00 10,000,000.00 57,500.00 0.00 1-AP 0.00 100,~~708~~650.2151 5657.5670 0.00 2-A1 0.00 2726,~~200~~399,000.00 ~~920~~916,~~004~~600.2500 0.00 2-A2 0.00 0.00 ~~107~~105,~~502~~233.8333 0.00 2-A3 0.00 4442,~~820~~133,~~183~~472.6216 2,~~430~~847,~~165~~503.0787 0.00 2-A5 0.00 0.00 12,750.00 0.00 2-A6 0.00 0.00 ~~153~~156,~~419~~683.9389 0.00 2-A7 0.00 12,000,000.00 63,500.00 0.00 2-A8 0.00 4,000,000.00 21,666.67 0.00 2-AP 0.00 ~~560~~548,~~178~~637.7645 511,~~944~~541.6531 0.00 A4 0.00 25,000,000.00 140,625.00 0.00 B1 0.00 9,~~098~~092,~~443~~594.2370 61,~~848~~861.9685 0.00 B2 0.00 3,~~638~~636,~~378~~039.5679 24,~~732~~737.8095 0.00 B3 0.00 2,~~728~~726,~~534~~780.2432 18,~~547~~551.9077 0.00 B4 0.00 3,~~092~~090,~~072~~084.4787 21,~~019~~023.1452 0.00 B5 0.00 1,~~636~~635,~~920~~868.8057 11,~~127~~129.3870 0.00 B6 0.00 1,~~644~~643,~~270~~213.4651 11,~~177~~179.3468 0.00 LTR 0.00 0.00 0.0100 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~350~~337,~~046~~951,~~570~~401.2171 1014,~~440~~241,~~631~~329.8217 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 72,575,000.00 7169,~~207~~839,000.00 4124,~~831~~858.6701 1,~~326~~343,~~168~~141.3399 0.00 0.00 1-A2 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 1-A3 0.00 0.00 0.00 0.00 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-A6 34,500,000.00 3331,~~856~~427,~~278~~461.1129 7483,~~270~~696.0833 24,~~354~~522,~~546~~327.7476 0.00 0.00 1-A7 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 1-A8 35,000,000.00 3433,~~635~~260,~~543~~418.5257 4247,~~049~~386.5441 12,~~333~~560,~~075~~409.4153 0.00 0.00 1-A9 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 1-A10 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-AP 100,821.00 100,~~764~~708.7721 56.5689 0.0081 0.00 0.00 2-A1 28,802,000.00 2827,~~001~~200,000.00 1412,~~705~~612.1075 ~~786~~788,~~294~~387.9025 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 4744,~~070~~820,~~353~~183.62 4142,~~309~~305.5963 2,~~208~~644,~~860~~405.4183 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 0.00 2-A7 12,000,000.00 12,000,000.00 0.00 0.00 0.00 0.00 2-A8 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 2-AP 580,668.00 ~~566~~560,~~123~~178.4176 353.6158 511,~~591~~187.0473 0.00 0.00 A4 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 B1 9,110,000.00 9,~~104~~098,~~243~~443.4423 5,~~800~~848.2153 0.00 0.00 0.00 B2 3,643,000.00 3,~~640~~638,~~698~~378.0156 2,~~319~~338.4577 0.00 0.00 0.00 B3 2,732,000.00 2,~~730~~728,~~273~~534.6624 1,~~739~~753.4392 0.00 0.00 0.00 B4 3,096,000.00 3,~~094~~092,~~043~~072.6547 1,~~971~~987.1860 0.00 0.00 0.00 B5 1,639,000.00 1,~~637~~636,~~964~~920.3280 1,~~043~~052.5322 0.00 0.00 0.00 B6 1,646,359.00 1,~~645~~644,~~318~~270.6746 1,~~048~~056.2195 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 364,424,948.00 ~~358~~350,~~289~~046,~~605~~570.1821 ~~228~~225,~~498~~307.1659 811,~~014~~869,~~536~~860.8390 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 1,368,000.00 6968,~~839~~471,000.00 0.~~96230107~~94345160 1,368,000.00 1-A2 0.00 15,000,000.00 1.00000000 0.00 1-A3 0.00 0.00 0.00000000 0.00 1-A5 0.00 0.00 0.00000000 0.00 1-A6 24,~~428~~606,~~816~~024.8209 3126,~~427~~821,~~461~~437.2920 0.~~91094091~~77743296 24,~~428~~606,~~816~~024.8209 1-A7 0.00 50,000,000.00 1.00000000 0.00 1-A8 12,~~375~~607,~~124~~795.9594 3330,~~260~~652,~~418~~622.5763 0.~~95029767~~87578922 12,~~375~~607,~~124~~795.9594 1-A9 0.00 5,000,000.00 1.00000000 0.00 1-A10 0.00 10,000,000.00 1.00000000 0.00 1-AP 5657.5670 100,~~708~~650.2151 0.~~99888128~~99830898 5657.5670 2-A1 801,000.00 2726,~~200~~399,000.00 0.~~94437886~~91656829 801,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 2,~~250~~686,~~170~~711.0046 4442,~~820~~133,~~183~~472.6216 0.~~89640367~~84266944 2,~~250~~686,~~170~~711.0046 2-A5 0.00 0.00 0.00000000 0.00 2-A6 0.00 0.00 0.00000000 0.00 2-A7 0.00 12,000,000.00 1.00000000 0.00 2-A8 0.00 4,000,000.00 1.00000000 0.00 2-AP 511,~~944~~541.6531 ~~560~~548,~~178~~637.7645 0.~~96471436~~94483844 511,~~944~~541.6531 A4 0.00 25,000,000.00 1.00000000 0.00 B1 5,~~800~~848.2153 9,~~098~~092,~~443~~594.2370 0.~~99873142~~99808943 5,~~800~~848.2153 B2 2,~~319~~338.4577 3,~~638~~636,~~378~~039.5679 0.~~99873142~~99808943 2,~~319~~338.4577 B3 1,~~739~~753.4392 2,~~728~~726,~~534~~780.2432 0.~~99873142~~99808943 1,~~739~~753.4392 B4 1,~~971~~987.1860 3,~~092~~090,~~072~~084.4787 0.~~99873142~~99808943 1,~~971~~987.1860 B5 1,~~043~~052.5322 1,~~636~~635,~~920~~868.8057 0.~~99873142~~99808943 1,~~043~~052.5322 B6 1,~~048~~056.2195 1,~~644~~643,~~270~~213.4651 0.~~99873142~~99808943 1,~~048~~056.2195 LTR 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 812,~~243~~095,~~034~~168.9949 ~~350~~337,~~046~~951,~~570~~401.2171 0.~~96054502~~92735529 812,~~243~~095,~~034~~168.9949

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 72,575,000.00 ~~981~~962.~~15053393~~30106786 0.~~57639228~~34251478 18.~~27307379~~50695129 0.00000000 1-A2 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 34,500,000.00 ~~981~~910.~~34139449~~94090696 2.~~15275594~~42598058 68131.~~24773159~~08196406 0.00000000 1-A7 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 35,000,000.00 ~~989~~950.~~58695771~~29767343 1.~~20141543~~35389743 3873.~~08786886~~15455800 0.00000000 1-A9 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A10 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-AP 100,821.00 ~~999~~998.~~44227889~~88128465 0.~~56099424~~56426736 0.~~00000000~~00803404 0.00000000 2-A1 28,802,000.00 ~~972~~944.~~18943129~~37886258 0.~~51055829~~43791230 27.~~30001042~~37265641 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~941~~896.~~40707240~~40367240 0.~~82619180~~84611260 4452.~~17720820~~88811660 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 12,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A8 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-AP 580,668.00 ~~974~~964.~~95196911~~71436346 0.~~60897105~~60891938 919.~~62863461~~26699939 0.00000000 A4 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 9,110,000.00 ~~999~~998.~~36810538~~73141932 0.~~63668606~~64199012 0.00000000 0.00000000 B2 3,643,000.00 ~~999~~998.~~36810596~~73141916 0.~~63668680~~64199012 0.00000000 0.00000000 B3 2,732,000.00 ~~999~~998.~~36810395~~73142020 0.~~63668741~~64199122 0.00000000 0.00000000 B4 3,096,000.00 ~~999~~998.~~36810401~~73141796 0.~~63668605~~64198966 0.00000000 0.00000000 B5 1,639,000.00 ~~999~~998.~~36810250~~73142160 0.~~63668700~~64198902 0.00000000 0.00000000 B6 1,646,359.00 ~~999~~998.~~36810258~~73141885 0.~~63668374~~64199242 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 18.84946607 ~~962~~943.~~30106786~~45160179 0.~~96230107~~94345160 18.84946607 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 0.00000000 70133.~~40048754~~50794464 ~~910~~777.~~94090696~~43296232 0.~~91094091~~77743296 70133.~~40048754~~50794464 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 3974.~~28928429~~50845543 ~~950~~875.~~29767343~~78921800 0.~~95029767~~87578922 3974.~~28928429~~50845543 1-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-AP 0.00000000 0.~~56099424~~57230141 998.~~88128465~~30898325 0.~~99888128~~99830898 0.~~56099424~~57230141 2-A1 0.00000000 27.81056871 ~~944~~916.~~37886258~~56829387 0.~~94437886~~91656829 27.81056871 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 4553.~~00340000~~73422920 ~~896~~842.~~40367240~~66944320 0.~~89640367~~84266944 4553.~~00340000~~73422920 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-AP 0.00000000 1019.~~23760565~~87591877 ~~964~~944.~~71436346~~83844469 0.~~96471436~~94483844 1019.~~23760565~~87591877 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~63668606~~64199012 998.~~73141932~~08942920 0.~~99873142~~99808943 0.~~63668606~~64199012 B2 0.00000000 0.~~63668680~~64199012 998.~~73141916~~08942904 0.~~99873142~~99808943 0.~~63668680~~64199012 B3 0.00000000 0.~~63668741~~64199122 998.~~73142020~~08942899 0.~~99873142~~99808943 0.~~63668741~~64199122 B4 0.00000000 0.~~63668605~~64198966 998.~~73141796~~08942829 0.~~99873142~~99808943 0.~~63668605~~64198966 B5 0.00000000 0.~~63668700~~64198902 998.~~73142160~~08942648 0.~~99873142~~99808943 0.~~63668700~~64198902 B6 0.00000000 0.~~63668374~~64199242 998.~~73141885~~08942643 0.~~99873142~~99808943 0.~~63668374~~64199242 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 72,575,000.00 5.50000% 7169,~~207~~839,000.00 ~~326~~320,~~365~~095.42 0.00 0.00 1-A2 15,000,000.00 6.65000% 15,000,000.00 83,125.00 0.00 0.00 1-A3 0.00 6.90000% 2726,~~311~~356,~~720~~682.9901 ~~157~~151,~~042~~550.4092 0.00 0.00 1-A5 0.00 6.90000% 231,884.06 1,333.33 0.00 0.00 1-A6 34,500,000.00 5.40000% 3331,~~856~~427,~~278~~461.1129 ~~152~~141,~~353~~423.2558 0.00 0.00 1-A7 50,000,000.00 6.75000% 50,000,000.00 281,250.00 0.00 0.00 1-A8 35,000,000.00 6.15000% 3433,~~635~~260,~~543~~418.5257 ~~177~~170,~~507~~459.1665 0.00 0.00 1-A9 5,000,000.00 6.75000% 5,000,000.00 28,125.00 0.00 0.00 1-A10 10,000,000.00 6.90000% 10,000,000.00 57,500.00 0.00 0.00 1-AP 100,821.00 0.00000% 100,~~764~~708.7721 0.00 0.00 0.00 2-A1 28,802,000.00 5.10000% 2827,~~001~~200,000.00 ~~119~~115,~~004~~600.2500 0.00 0.00 2-A2 0.00 8.50000% 1514,~~176~~856,~~870~~470.59 ~~107~~105,~~502~~233.8333 0.00 0.00 2-A3 50,000,000.00 4.~~58875~~30500% 4744,~~070~~820,~~353~~183.62 ~~179~~160,~~995~~792.0741 0.00 0.00 2-A5 0.00 8.50000% 1,800,000.00 12,750.00 0.00 0.00 2-A6 0.00 34.~~91125~~19500% 4744,~~070~~820,~~353~~183.62 ~~153~~156,~~419~~683.9389 0.00 0.00 2-A7 12,000,000.00 6.35000% 12,000,000.00 63,500.00 0.00 0.00 2-A8 4,000,000.00 6.50000% 4,000,000.00 21,666.67 0.00 0.00 2-AP 580,668.00 0.00000% ~~566~~560,~~123~~178.4176 0.00 0.00 0.00 A4 25,000,000.00 6.75000% 25,000,000.00 140,625.00 0.00 0.00 B1 9,110,000.00 7.~~38760~~38764% 9,~~104~~098,~~243~~443.4423 56,~~048~~013.7532 0.00 0.00 B2 3,643,000.00 7.~~38760~~38764% 3,~~640~~638,~~698~~378.0156 22,~~413~~399.3518 0.00 0.00 B3 2,732,000.00 7.~~38760~~38764% 2,~~730~~728,~~273~~534.6624 16,~~808~~797.4785 0.00 0.00 B4 3,096,000.00 7.~~38760~~38764% 3,~~094~~092,~~043~~072.6547 19,~~047~~035.9692 0.00 0.00 B5 1,639,000.00 7.~~38760~~38764% 1,~~637~~636,~~964~~920.3280 10,~~083~~077.8548 0.00 0.00 B6 1,646,359.00 7.~~38760~~38764% 1,~~645~~644,~~318~~270.6746 10,~~129~~122.1373 0.00 0.00 LTR 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 6.90000% 0.00 0.00 0.00 0.00 Totals 364,424,948.00 2,~~197~~146,~~596~~160.8268 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 0.00 0.00 ~~326~~320,~~365~~095.42 0.00 6968,~~839~~471,000.00 1-A2 0.00 0.00 83,125.00 0.00 15,000,000.00 1-A3 0.00 0.00 ~~157~~151,~~042~~550.4092 0.00 2624,~~356~~794,~~682~~351.0113 1-A5 0.00 0.00 1,333.33 0.00 231,884.06 1-A6 0.00 0.00 ~~152~~141,~~353~~423.2558 0.00 3126,~~427~~821,~~461~~437.2920 1-A7 0.00 0.00 281,250.00 0.00 50,000,000.00 1-A8 0.00 0.00 ~~177~~170,~~507~~459.1665 0.00 3330,~~260~~652,~~418~~622.5763 1-A9 0.00 0.00 28,125.00 0.00 5,000,000.00 1-A10 0.00 0.00 57,500.00 0.00 10,000,000.00 1-AP 0.00 0.00 0.00 0.00 100,~~708~~650.2151 2-A1 0.00 0.00 ~~119~~115,~~004~~600.2500 0.00 2726,~~200~~399,000.00 2-A2 0.00 0.00 ~~107~~105,~~502~~233.8333 0.00 14,~~856~~536,~~470~~070.59 2-A3 0.00 0.00 ~~179~~160,~~995~~792.0741 0.00 4442,~~820~~133,~~183~~472.6216 2-A5 0.00 0.00 12,750.00 0.00 1,800,000.00 2-A6 0.00 0.00 ~~153~~156,~~419~~683.9389 0.00 4442,~~820~~133,~~183~~472.6216 2-A7 0.00 0.00 63,500.00 0.00 12,000,000.00 2-A8 0.00 0.00 21,666.67 0.00 4,000,000.00 2-AP 0.00 0.00 0.00 0.00 ~~560~~548,~~178~~637.7645 A4 0.00 0.00 140,625.00 0.00 25,000,000.00 B1 0.00 0.00 56,~~048~~013.7532 0.00 9,~~098~~092,~~443~~594.2370 B2 0.00 0.00 22,~~413~~399.3518 0.00 3,~~638~~636,~~378~~039.5679 B3 0.00 0.00 16,~~808~~797.4785 0.00 2,~~728~~726,~~534~~780.2432 B4 0.00 0.00 19,~~047~~035.9692 0.00 3,~~092~~090,~~072~~084.4787 B5 0.00 0.00 10,~~083~~077.8548 0.00 1,~~636~~635,~~920~~868.8057 B6 0.00 0.00 10,~~129~~122.1373 0.00 1,~~644~~643,~~270~~213.4651 LTR 0.00 0.00 0.0100 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~197~~146,~~596~~160.8368 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 72,575,000.00 5.50000% ~~981~~962.~~15053393~~30106786 4.~~49693999~~41054661 0.00000000 0.00000000 1-A2 15,000,000.00 6.65000% 1000.00000000 5.54166667 0.00000000 0.00000000 1-A3 0.00 6.90000% ~~983~~949.~~53841896~~14594956 5.~~65534606~~45758915 0.00000000 0.00000000 1-A5 0.00 6.90000% 1000.00025875 5.74998706 0.00000000 0.00000000 1-A6 34,500,000.00 5.40000% ~~981~~910.~~34139449~~94090696 4.~~41603623~~09923420 0.00000000 0.00000000 1-A7 50,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A8 35,000,000.00 6.15000% ~~989~~950.~~58695771~~29767343 54.~~07163314~~87027571 0.00000000 0.00000000 1-A9 5,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A10 10,000,000.00 6.90000% 1000.00000000 5.75000000 0.00000000 0.00000000 1-AP 100,821.00 0.00000% ~~999~~998.~~44227889~~88128465 0.00000000 0.00000000 0.00000000 2-A1 28,802,000.00 5.10000% ~~972~~944.~~18943129~~37886258 4.~~13180508~~01361017 0.00000000 0.00000000 2-A2 0.00 8.50000% ~~979~~958.~~32542893~~65081979 6.~~93688824~~79044309 0.00000000 0.00000000 2-A3 50,000,000.00 4.~~58875~~30500% ~~941~~896.~~40707240~~40367240 3.~~59990140~~21584820 0.00000000 0.00000000 2-A5 0.00 8.50000% 1000.00000000 7.08333333 0.00000000 0.00000000 2-A6 0.00 34.~~91125~~19500% ~~941~~896.~~40707240~~40367240 3.~~06839860~~13367780 0.00000000 0.00000000 2-A7 12,000,000.00 6.35000% 1000.00000000 5.29166667 0.00000000 0.00000000 2-A8 4,000,000.00 6.50000% 1000.00000000 5.41666750 0.00000000 0.00000000 2-AP 580,668.00 0.00000% ~~974~~964.~~95196911~~71436346 0.00000000 0.00000000 0.00000000 A4 25,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 B1 9,110,000.00 7.~~38760~~38764% ~~999~~998.~~36810538~~73141932 6.~~15244237~~14855324 0.00000000 0.00000000 B2 3,643,000.00 7.~~38760~~38764% ~~999~~998.~~36810596~~73141916 6.~~15244304~~14855339 0.00000000 0.00000000 B3 2,732,000.00 7.~~38760~~38764% ~~999~~998.~~36810395~~73142020 6.~~15244143~~14855417 0.00000000 0.00000000 B4 3,096,000.00 7.~~38760~~38764% ~~999~~998.~~36810401~~73141796 6.~~15244186~~14855297 0.00000000 0.00000000 B5 1,639,000.00 7.~~38760~~38764% ~~999~~998.~~36810250~~73142160 6.~~15244051~~14855400 0.00000000 0.00000000 B6 1,646,359.00 7.~~38760~~38764% ~~999~~998.~~36810258~~73141885 6.~~15244306~~14855569 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 6.90000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~49693999~~41054661 0.00000000 ~~962~~943.~~30106786~~45160179 1-A2 0.00000000 0.00000000 5.54166667 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 5.~~65534606~~45758915 0.00000000 ~~949~~892.~~14594956~~88393501 1-A5 0.00000000 0.00000000 5.74998706 0.00000000 1000.00025875 1-A6 0.00000000 0.00000000 4.~~41603623~~09923420 0.00000000 ~~910~~777.~~94090696~~43296232 1-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 54.~~07163314~~87027571 0.00000000 ~~950~~875.~~29767343~~78921800 1-A9 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A10 0.00000000 0.00000000 5.75000000 0.00000000 1000.00000000 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 998.~~88128465~~30898325 2-A1 0.00000000 0.00000000 4.~~13180508~~01361017 0.00000000 ~~944~~916.~~37886258~~56829387 2-A2 0.00000000 0.00000000 6.~~93688824~~79044309 0.00000000 ~~958~~937.~~65081979~~97621065 2-A3 0.00000000 0.00000000 3.~~59990140~~21584820 0.00000000 ~~896~~842.~~40367240~~66944320 2-A5 0.00000000 0.00000000 7.08333333 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 3.~~06839860~~13367780 0.00000000 ~~896~~842.~~40367240~~66944320 2-A7 0.00000000 0.00000000 5.29166667 0.00000000 1000.00000000 2-A8 0.00000000 0.00000000 5.41666750 0.00000000 1000.00000000 2-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~964~~944.~~71436346~~83844469 A4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~15244237~~14855324 0.00000000 998.~~73141932~~08942920 B2 0.00000000 0.00000000 6.~~15244304~~14855339 0.00000000 998.~~73141916~~08942904 B3 0.00000000 0.00000000 6.~~15244143~~14855417 0.00000000 998.~~73142020~~08942899 B4 0.00000000 0.00000000 6.~~15244186~~14855297 0.00000000 998.~~73141796~~08942829 B5 0.00000000 0.00000000 6.~~15244051~~14855400 0.00000000 998.~~73142160~~08942648 B6 0.00000000 0.00000000 6.~~15244306~~14855569 0.00000000 998.~~73141885~~08942643 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1014,~~641~~457,~~475~~334.6540 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~112~~90,~~818~~471.8212 Realized Losses 0.00 Total Deposits 1014,~~754~~547,~~294~~805.4752 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~313~~306,~~662~~476.6535 Payment of Interest and Principal 1014,~~440~~241,~~631~~329.8217 Total Withdrawals (Pool Distribution Amount) 1014,~~754~~547,~~294~~805.4752 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~312~~305,~~620~~434.9868 MBIA Premium 1,041.67 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~313~~306,~~662~~476.6535

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Reserve Fund 21,~~000~~999.0099 0.0001 0.00 1,999.9998 Reserve Fund 999.99 0.00 0.00 999.99

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 4826 0 0 0 4826 157,~~450~~873,~~134~~217.0701 0.00 0.00 0.00 157,~~450~~873,~~134~~217.0701 60 Days 115 0 01 0 116 ~~226~~4,~~587~~214,306.9303 0.00 0223,023.0064 0.00 ~~226~~4,~~587~~437,329.9367 90 Days 1 0 0 0 1 ~~510~~328,~~231~~334.6711 0.00 0.00 0.00 ~~510~~328,~~231~~334.6711 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 5042 0 01 0 5043 1612,~~186~~415,~~953~~857.6715 0.00 0223,023.0064 0.00 1612,~~186~~638,~~953~~880.6779 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 52.~~245902~~914798% 0.000000% 0.000000% 0.000000% 52.~~245902~~914798% 42.~~413737~~328370% 0.000000% 0.000000% 0.000000% 42.~~413737~~328370% 60 Days 01.~~109290~~681614% 0.000000% 0.~~000000~~112108% 0.000000% 01.~~109290~~793722% 01.~~064731~~246309% 0.000000% 0.~~000000~~065955% 0.000000% 01.~~064731~~312265% 90 Days 0.~~109290~~112108% 0.000000% 0.000000% 0.000000% 0.~~109290~~112108% 0.~~145761~~097099% 0.000000% 0.000000% 0.000000% 0.~~145761~~097099% 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 54.~~464481~~708520% 0.000000% 0.~~000000~~112108% 0.000000% 54.~~464481~~820628% 43.~~624229~~671778% 0.000000% 0.~~000000~~065955% 0.000000% 43.~~624229~~737734%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 259 0 0 0 259 83,~~519~~075,~~256~~763.7030 0.00 0.00 0.00 83,~~519~~075,~~256~~763.7030 60 Days 05 0 0 0 05 01,716,203.0064 0.00 0.00 0.00 01,716,203.0064 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 2514 0 0 0 2514 84,~~519~~791,~~256~~966.7094 0.00 0.00 0.00 84,~~519~~791,~~256~~966.7094 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 41.~~472272~~651376% 0.000000% 0.000000% 0.000000% 41.~~472272~~651376% 31.~~465784~~295860% 0.000000% 0.000000% 0.000000% 31.~~465784~~295860% 60 Days 0.~~000000~~917431% 0.000000% 0.000000% 0.000000% 0.~~000000~~917431% 0.~~000000~~723059% 0.000000% 0.000000% 0.000000% 0.~~000000~~723059% 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 42.~~472272~~568807% 0.000000% 0.000000% 0.000000% 42.~~472272~~568807% 32.~~465784~~018919% 0.000000% 0.000000% 0.000000% 32.~~465784~~018919% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 2317 0 0 0 2317 64,~~930~~797,~~877~~453.3771 0.00 0.00 0.00 64,~~930~~797,~~877~~453.3771 60 Days 110 0 01 0 111 ~~226~~2,~~587~~498,102.9339 0.00 0223,023.0064 0.00 ~~226~~2,~~587~~721,126.9303 90 Days 1 0 0 0 1 ~~510~~328,~~231~~334.6711 0.00 0.00 0.00 ~~510~~328,~~231~~334.6711 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 2528 0 01 0 2529 7,~~667~~623,~~696~~890.9721 0.00 0223,023.0064 0.00 7,~~667~~846,~~696~~913.9785 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 64.~~460674~~899135% 0.000000% 0.000000% 0.000000% 64.~~460674~~899135% 64.~~649205~~759861% 0.000000% 0.000000% 0.000000% 64.~~649205~~759861% 60 Days 02.~~280899~~881844% 0.000000% 0.~~000000~~288184% 0.000000% 03.~~280899~~170029% 02.~~217379~~478527% 0.000000% 0.~~000000~~221276% 0.000000% 02.~~217379~~699804% 90 Days 0.~~280899~~288184% 0.000000% 0.000000% 0.000000% 0.~~280899~~288184% 0.~~489496~~325761% 0.000000% 0.000000% 0.000000% 0.~~489496~~325761% 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 78.~~022472~~069164% 0.000000% 0.~~000000~~288184% 0.000000% 78.~~022472~~357349% 7.~~356081~~564150% 0.000000% 0.~~000000~~221276% 0.000000% 7.~~356081~~785426%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~112~~90,~~818~~471.8212

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 186,483.00 0.05117185% 186,483.00 0.~~05327377~~05518042% Fraud 7,288,499.00 2.00000001% 7,288,499.00 2.~~08215124~~15667074% Special Hazard 7,534,940.00 2.06762463% 7,534,940.00 2.~~15255359~~22959276% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~410826~~407922% Weighted Average Pass-Through Rate 7.~~363781~~360856% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count ~~938~~915 Number Of Loans Paid In Full 23 Ending Scheduled Collateral Loan Count ~~915~~892 Beginning Scheduled Collateral Balance ~~358~~350,~~289~~046,~~605~~570.2325 Ending Scheduled Collateral Balance ~~350~~337,~~046~~951,~~570~~401.2576 Ending Actual Collateral Balance at 3130-~~May~~Jun-2001 ~~350~~338,~~046~~142,~~570~~900.2558 Monthly P &I Constant 2,~~739~~677,~~757~~944.7650 Class A Optimal Amount 1014,~~286~~081,~~177~~245.0869 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~350~~337,~~046~~951,~~570~~401.2576 Scheduled Principal ~~228~~225,~~498~~307.1659 Unscheduled Principal 811,~~014~~869,~~536~~860.8290

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year ~~Rat~~Ratio Strip Fixed 30 Year ~~Rat~~Ratio Strip Fixed 30 Year ~~Rat~~Ratio Strip Weighted Average Coupon Rate 8.~~103317~~102835 9.~~130160~~127381 8.~~410826~~407922 Weighted Average Net Rate 5.~~941143~~941511 8.~~030146~~031257 7.~~363781~~360856 Weighted Average Maturity ~~356~~ 355 ~~356~~354 355 Beginning Loan Count ~~571~~559 ~~367~~356 ~~938~~915 Loans Paid In Full 1214 119 23 Ending Loan Count ~~559~~545 ~~356~~347 ~~915~~892 Beginning Scheduled Balance ~~250~~245,~~992~~810,~~588~~395.0942 ~~107~~104,~~297~~236,~~017~~174.1483 ~~358~~350,~~289~~046,~~605~~570.2325 Ending scheduled Balance ~~245~~237,~~810~~218,~~395~~247.4223 ~~104~~100,~~236~~733,~~174~~154.8353 ~~350~~337,~~046~~951,~~570~~401.2576 Record Date 0506/3130/2001 0506/3130/2001 0506/3130/2001 Principal And Interest Constant 1,~~863~~826,~~296~~068.0190 ~~876~~851,~~461~~875.7560 2,~~739~~677,~~757~~944.7650 Scheduled Principal ~~168~~166,~~402~~268.1910 6059,~~095~~039.9749 ~~228~~225,~~498~~307.1659 Unscheduled Principal 58,~~013~~425,~~790~~880.4809 3,~~000~~443,~~746~~980.3481 811,~~014~~869,~~536~~860.8290 Scheduled Interest 1,~~694~~659,~~893~~800.8280 ~~816~~792,~~365~~836.7811 2,~~511~~452,~~259~~636.6091 Servicing Fees ~~252~~246,~~265~~970.7815 6058,~~355~~464.2053 ~~312~~305,~~620~~434.9868 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~199~~195,~~975~~759.6766 3836,~~001~~748.6567 ~~237~~232,~~977~~508.3233 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,~~242~~217,~~652~~070.3799 ~~718~~697,~~008~~622.9391 1,~~960~~914,~~661~~693.3090 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 SECURITIES CORP MOR PAS THR CERT SER 2001-6