8-K 1 sac01009.txt SEPTEMBER 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): September 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-20 Pooling and Servicing Agreement) (Commission PENDING (State or other File Number) IRS EIN jurisdiction 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 September 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-9 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 2001-9 Trust, relating to the September 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 2001-9 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 10/5/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-9 Trust, relating to the September 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 78/31/01 Distribution Date: 89/2725/01 SASC Series: 2001-9 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 86358REL7 SEN 5.60000% 3837,~~052~~602,000.00 ~~177~~175,~~576~~476.00 450,000.00 1-A2 86358REM5 SEN 6.80000% 0.00 5049,~~050~~002.5478 0.00 1-A3 86358REN3 SEN 6.50000% 4745,~~994~~603,~~155~~112.2332 ~~259~~247,~~968~~016.3486 2755,~~391,042~~794.9246 1-A5 86358REP8 SEN 6.80000% 0.00 2,083.33 0.00 1-AP 86358RFS1 PO 0.00000% 46,~~348~~305.1404 0.00 43.1035 1-AX 86358RFT9 SEN 6.80000% 0.00 1,~~009~~008.6789 0.00 2-A1 86358REQ6 SEN 5.25000% 7069,~~785~~608,~~500~~000.00 ~~309~~304,~~686~~535.5600 1911,~~177,500~~870.0016 2-A2 86358RER4 SEN 7.00000% 0.00 ~~117~~115,~~538~~632.3862 0.00 2-A3 86358RES2 SEN 7.00000% 4948,~~345~~874,~~908~~779.9811 ~~287~~285,~~851~~102.1488 ~~471~~104,~~129~~206.8700 2-A5 86358RET0 SEN 6.65000% 4948,~~061~~414,~~224~~712.7408 ~~271~~268,~~880~~298.9520 ~~646~~66,~~512~~583.6557 2-A6 86358REU7 SEN 7.00000% 0.00 7,125.00 0.00 2-AX 86358RFY8 SEN 7.00000% 0.00 7,~~801~~796.9981 0.00 3-A1 86358REV5 SEN 6.65000% 99,~~603~~491,~~205~~571.6971 551,~~967~~349.7613 ~~111~~444,~~633~~778.9909 3-A2 86358REW3 SEN 6.75000% 21,~~665~~641,~~898~~393.8179 121,~~870~~732.6884 2497,~~505~~634.0221 3-A3 86358REX1 SEN 6.15000% 8,~~957~~901,~~792~~271.5834 45,~~908~~619.6902 56,~~521~~836.2482 3-A5 86358REY9 SEN 6.70000% 10,~~123~~179,~~207~~728.4266 56,~~521~~836.2482 (56,~~521~~836.2482) 3-A6 86358REZ6 SEN 6.75000% 0.00 12,~~779~~741.1660 0.00 3-A7 86358RFA0 SEN 6.75000% 14,000,000.00 78,750.00 0.00 3-AP 86358RFB8 PO 0.00000% 1,~~572~~570,~~069~~453.1906 0.00 1,~~616~~819.1357 3-AX 86358RFC6 SEN 6.75000% 0.00 30,~~424~~277.0611 0.00 4-A1 86358RFD4 SEN 5.25000% 6261,~~439~~407,000.00 ~~273~~268,~~170~~655.62 1,032,000.00 4-A2 86358RFE2 SEN 6.85000% 0.00 8987,~~056~~397.1461 0.00 4-A3 86358RFF9 SEN 6.83000% 4947,~~749~~328,~~764~~108.6442 ~~283~~269,~~159~~375.0882 21,~~421~~260,~~656~~376.2295 4-A5 86358RFG7 SEN 6.85000% 2423,~~874~~664,~~882~~054.3221 ~~141~~135,~~994~~082.1231 1630,~~210,828~~188.1148 4-A6 86358RFH5 SEN 6.65000% 2928,~~849~~396,~~858~~865.7805 ~~165~~157,~~417~~365.9796 1756,~~452,993~~226.7317 4-A7 86358RFJ1 SEN 6.85000% 0.00 3,500.00 0.00 4-AP 86358RFZ5 PO 0.00000% 313,~~763~~456.7007 0.00 ~~307~~321.6354 4-AX 86358RGA9 SEN 6.85000% 0.00 7,~~444~~440.7039 0.00 5-A1 86358RFK8 SEN 7.50000% 9593,~~582~~382,~~647~~316.2160 ~~597~~583,~~391~~639.5548 23,~~200~~766,~~330~~660.6286 5-AP 86358RGB7 PO 0.00000% 2,~~022~~013,~~171~~399.8644 0.00 821,~~772~~256.4240 5-AX 86358RGC5 SEN 7.50000% 0.00 1,~~334~~289.3249 0.00 6-A1 86358RFL6 SEN 4.~~39250~~18000% 8782,~~529~~753,~~952~~188.5624 ~~320~~288,~~396~~256.1094 4,~~776~~476,~~764~~619.3307 6-A2 86358RFM4 SEN 4.~~34250~~13000% 6461,~~557~~034,~~230~~154.24 ~~233~~210,~~616~~059.4821 3,~~523~~301,~~075~~705.9953 6-A3 86358RFN2 SEN 4.~~10750~~32000% 0.00 ~~299~~297,~~607~~911.7348 0.00 6-A5 86358RFP7 SEN 4.~~15750~~37000% 0.00 ~~223~~222,~~663~~266.9005 0.00 6-A6 86358RFQ5 SEN 8.50000% 0.00 17,875.00 0.00 6-AP 86358RGD3 PO 0.00000% 21,~~003~~952,~~000~~001.9586 0.00 5072,~~999~~119.1007 6-AX 86358RGE1 SEN 8.50000% 0.00 741.6821 0.00 A4 86358RFR3 SEN 6.50000% 54,000,000.00 292,500.00 0.00 B1 86358RFU6 SUB 7.~~23672~~24290% 23,~~498~~479,~~232~~285.6726 141,~~708~~715.5001 1819,~~947~~084.4120 B2 86358RFV4 SUB 7.~~23672~~24290% 7,~~517~~511,~~995~~933.6059 45,~~338~~340.0413 6,~~062~~105.0177 B3 86358RFW2 SUB 7.~~23672~~24290% 4,~~695~~691,~~250~~464.0511 28,~~315~~316.1949 3,~~785~~813.9427 B4 86358REH6 SUB 7.~~23672~~24290% 2,~~816~~814,~~750~~479.3511 16,~~986~~987.7048 2,~~271~~287.2464 B5 86358REJ2 SUB 7.~~23672~~24290% 1,~~876~~874,~~501~~988.2921 11,316.4395 1,~~513~~524.0901 B6 86358REK9 SUB 7.~~23672~~24290% 1,~~901~~899,~~108~~575.8794 11,~~464~~465.8336 1,~~532~~543.9399 LT-R SAC019LTR SEN 0.00000% 0.00 0.00 0.00 R SAC01009R SEN 6.80000% 0.00 0.00 0.00 Totals ~~926~~904,~~435~~449,~~421~~597.8746 5,~~596~~458,~~792~~882.5788 2118,~~985~~184,~~824~~562.4536

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 37,~~602~~152,000.00 ~~627~~625,~~576~~476.00 0.00 1-A2 0.00 0.00 5049,~~050~~002.5478 0.00 1-A3 0.00 4544,~~603~~847,~~112~~317.3285 21,~~651~~002,~~011~~811.2632 0.00 1-A5 0.00 0.00 2,083.33 0.00 1-AP 0.00 46,~~305~~261.0469 43.1035 0.00 1-AX 0.00 0.00 1,~~009~~008.6789 0.00 2-A1 0.00 6968,~~608~~696,~~000~~129.0084 1,~~487~~216,~~186~~405.5616 0.00 2-A2 0.00 0.00 ~~117~~115,~~538~~632.3862 0.00 2-A3 0.00 48,~~874~~770,~~779~~573.11 ~~758~~389,~~981~~308.0188 0.00 2-A5 0.00 48,~~414~~348,~~712~~128.0851 ~~918~~334,~~393~~881.6077 0.00 2-A6 0.00 0.00 7,125.00 0.00 2-AX 0.00 0.00 7,~~801~~796.9981 0.00 3-A1 0.00 99,~~491~~046,~~571~~793.7162 ~~663~~996,~~601~~127.7522 0.00 3-A2 0.00 21,~~641~~543,~~393~~759.7958 ~~146~~219,~~375~~367.7005 0.00 3-A3 0.00 8,~~901~~844,~~271~~434.3452 102,~~429~~455.9384 0.00 3-A5 0.00 10,~~179~~236,~~728~~565.6648 0.00 0.00 3-A6 0.00 0.00 12,~~779~~741.1660 0.00 3-A7 0.00 14,000,000.00 78,750.00 0.00 3-AP 0.00 1,~~570~~568,~~453~~633.0649 1,~~616~~819.1357 0.00 3-AX 0.00 0.00 30,~~424~~277.0611 0.00 4-A1 0.00 6160,~~407~~375,000.00 1,~~305~~300,~~170~~655.62 0.00 4-A2 0.00 0.00 8987,~~056~~397.1461 0.00 4-A3 0.00 4746,~~328~~067,~~108~~731.4247 21,~~704~~529,~~815~~752.3077 0.00 4-A5 0.00 23,~~664~~033,~~054~~865.2173 1765,~~352,822~~270.2379 0.00 4-A6 0.00 2827,~~396~~640,~~865~~638.0588 1913,~~618,411~~592.7013 0.00 4-A7 0.00 0.00 3,500.00 0.00 4-AP 0.00 313,~~456~~134.0752 ~~307~~321.6354 0.00 4-AX 0.00 0.00 7,~~444~~440.7039 0.00 5-A1 0.00 9389,~~382~~615,~~316~~655.6073 24,~~797~~350,~~722~~300.1734 0.00 5-AP 0.00 21,~~013~~992,~~399~~143.4403 821,~~772~~256.4240 0.00 5-AX 0.00 0.00 1,~~334~~289.3249 0.00 6-A1 0.00 8278,~~753~~276,~~188~~569.2416 54,~~097~~764,~~160~~876.4301 0.00 6-A2 0.00 6157,~~034~~732,~~154~~448.2472 3,~~756~~511,~~692~~764.4774 0.00 6-A3 0.00 0.00 ~~299~~297,~~607~~911.7348 0.00 6-A5 0.00 0.00 ~~223~~222,~~663~~266.9005 0.00 6-A6 0.00 0.00 17,875.00 0.00 6-AP 0.00 1,~~952~~879,~~001~~882.8678 5072,~~999~~119.1007 0.00 6-AX 0.00 0.00 741.6821 0.00 A4 0.00 54,000,000.00 292,500.00 0.00 B1 0.00 23,~~479~~460,~~285~~201.2606 160,~~655~~799.9121 0.00 B2 0.00 7,~~511~~505,~~933~~827.5982 51,~~400~~445.0590 0.00 B3 0.00 4,~~691~~687,~~464~~650.1184 32,~~101~~129.1376 0.00 B4 0.00 2,~~814~~812,~~479~~191.1147 19,~~257~~275.9412 0.00 B5 0.00 1,~~874~~873,~~988~~464.2120 12,~~829~~840.5296 0.00 B6 0.00 1,~~899~~898,~~575~~031.9495 1213,~~997~~009.7635 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~904~~886,~~449~~265,~~597~~035.4605 2723,~~582~~643,~~617~~445.0224 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 38,502,000.00 3837,~~052~~602,000.00 1024,~~616~~672.6697 ~~439~~425,~~383~~327.3403 0.00 0.00 1-A2 0.00 0.00 0.00 0.00 0.00 0.00 1-A3 50,000,000.00 4745,~~994~~603,~~155~~112.2332 5641,~~410~~439.8533 2714,~~334,632~~355.0713 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 46,391.00 46,~~348~~305.1404 40.0530 3.05 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,963,000.00 7069,~~785~~608,~~500~~000.00 63103,~~228~~433.9905 1808,~~114,271~~437.0111 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 4948,~~345~~874,~~908~~779.9811 2511,~~298~~820.5704 ~~445~~92,~~831~~385.3096 0.00 0.00 2-A5 50,000,000.00 4948,~~061~~414,~~224~~712.7408 347,~~716~~552.2255 ~~611~~59,~~796~~031.4403 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 100,000,000.00 99,~~603~~491,~~205~~571.6971 ~~102~~103,~~369~~037.0365 9341,~~264~~740.9543 0.00 0.00 3-A2 21,753,000.00 21,~~665~~641,~~898~~393.8179 22,~~471~~618.2502 275,~~033~~016.7719 0.00 0.00 3-A3 9,014,000.00 8,~~957~~901,~~792~~271.5834 5113,~~830~~166.3286 443,~~690~~669.9295 0.00 0.00 3-A5 10,067,000.00 10,~~123~~179,~~207~~728.4266 0.00 0.00 (56,~~521~~836.2482) 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 0.00 3-A7 14,000,000.00 14,000,000.00 0.00 0.00 0.00 0.00 3-AP 1,573,658.00 1,~~572~~570,~~069~~453.1906 1,~~403~~412.7294 ~~212~~406.4263 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 63,471,000.00 6261,~~439~~407,000.00 2134,~~005~~148.25 1997,~~010,994~~851.75 0.00 0.00 4-A2 0.00 0.00 0.00 0.00 0.00 0.00 4-A3 50,000,000.00 4947,~~749~~328,~~764~~108.6442 4941,~~290~~705.2110 21,~~372~~218,~~366~~671.0185 0.00 0.00 4-A5 25,000,000.00 2423,~~874~~664,~~882~~054.3221 2420,~~645~~852.1055 1609,~~186,183~~335.0193 0.00 0.00 4-A6 30,000,000.00 2928,~~849~~396,~~858~~865.7805 2925,~~574~~023.1306 1731,~~423,419~~203.6111 0.00 0.00 4-A7 0.00 0.00 0.00 0.00 0.00 0.00 4-AP 314,106.00 313,~~763~~456.7007 ~~285~~287.8964 2133.7490 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 98,145,000.00 9593,~~582~~382,~~647~~316.2160 ~~174~~170,~~411~~968.7813 23,~~025~~595,~~918~~692.8473 0.00 0.00 5-AP 2,030,855.00 2,~~022~~013,~~171~~399.8644 8,~~619~~669.0312 ~~153~~12,587.3929 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 90,000,000.00 8782,~~529~~753,~~952~~188.5624 5250,~~933~~594.0166 4,~~723~~426,~~831~~024.3241 0.00 0.00 6-A2 66,379,000.00 6461,~~557~~034,~~230~~154.24 3937,~~040~~315.4581 3,~~484~~264,~~035~~389.5572 0.00 0.00 6-A3 0.00 0.00 0.00 0.00 0.00 0.00 6-A5 0.00 0.00 0.00 0.00 0.00 0.00 6-A6 0.00 0.00 0.00 0.00 0.00 0.00 6-AP 2,207,314.00 21,~~003~~952,~~000~~001.9586 1,~~181~~158.7472 4970,~~817~~960.35 0.00 0.00 6-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 54,000,000.00 54,000,000.00 0.00 0.00 0.00 0.00 B1 23,517,000.00 23,~~498~~479,~~232~~285.6726 1819,~~947~~084.4120 0.00 0.00 0.00 B2 7,524,000.00 7,~~517~~511,~~995~~933.6059 6,~~062~~105.0177 0.00 0.00 0.00 B3 4,699,000.00 4,~~695~~691,~~250~~464.0511 3,~~785~~813.9427 0.00 0.00 0.00 B4 2,819,000.00 2,~~816~~814,~~750~~479.3511 2,~~271~~287.2464 0.00 0.00 0.00 B5 1,878,000.00 1,~~876~~874,~~501~~988.2921 1,~~513~~524.0901 0.00 0.00 0.00 B6 1,902,627.23 1,~~901~~899,~~108~~575.8794 1,~~532~~543.9399 0.00 0.00 0.00 LT-R 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 940,806,051.23 ~~926~~904,~~435~~449,~~421~~597.8746 ~~803~~754,~~484~~275.8763 2117,~~238~~487,~~860~~123.8455 (56,~~521~~836.2482) 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 450,000.00 37,~~602~~152,000.00 0.~~97662459~~96493689 450,000.00 1-A2 0.00 0.00 0.00000000 0.00 1-A3 2755,~~391,042~~794.9246 4544,~~603~~847,~~112~~317.3285 0.~~91206225~~89694636 2755,~~391,042~~794.9246 1-A5 0.00 0.00 0.00000000 0.00 1-AP 43.1035 46,~~305~~261.0469 0.~~99814705~~99721261 43.1035 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1911,~~177,500~~870.0016 6968,~~608~~696,~~000~~129.0084 0.~~96727485~~95460347 1911,~~177,500~~870.0016 2-A2 0.00 0.00 0.00000000 0.00 2-A3 ~~471~~104,~~129~~206.8700 48,~~874~~770,~~779~~573.11 0.~~97749558~~97541146 ~~471~~104,~~129~~206.8700 2-A5 ~~646~~66,~~512~~583.6557 48,~~414~~348,~~712~~128.0851 0.~~96829424~~96696257 ~~646~~66,~~512~~583.6557 2-A6 0.00 0.00 0.00000000 0.00 2-AX 0.00 0.00 0.00000000 0.00 3-A1 ~~111~~444,~~633~~778.9909 99,~~491~~046,~~571~~793.7162 0.~~99491572~~99046794 ~~111~~444,~~633~~778.9909 3-A2 2497,~~505~~634.0221 21,~~641~~543,~~393~~759.7958 0.~~99486939~~99038108 2497,~~505~~634.0221 3-A3 56,~~521~~836.2482 8,~~901~~844,~~271~~434.3452 0.~~98749405~~98118865 56,~~521~~836.2482 3-A5 (56,~~521~~836.2482) 10,~~179~~236,~~728~~565.6648 1.~~01119784~~01684370 (56,~~521~~836.2482) 3-A6 0.00 0.00 0.00000000 0.00 3-A7 0.00 14,000,000.00 1.00000000 0.00 3-AP 1,~~616~~819.1357 1,~~570~~568,~~453~~633.0649 0.~~99796338~~99680711 1,~~616~~819.1357 3-AX 0.00 0.00 0.00000000 0.00 4-A1 1,032,000.00 6160,~~407~~375,000.00 0.~~96748121~~95122182 1,032,000.00 4-A2 0.00 0.00 0.00000000 0.00 4-A3 21,~~421~~260,~~656~~376.2295 4746,~~328~~067,~~108~~731.4247 0.~~94656217~~92135463 21,~~421~~260,~~656~~376.2295 4-A5 1630,~~210,828~~188.1148 23,~~664~~033,~~054~~865.2173 0.~~94656217~~92135463 1630,~~210,828~~188.1148 4-A6 1756,~~452,993~~226.7317 2827,~~396~~640,~~865~~638.0588 0.~~94656217~~92135463 1756,~~452,993~~226.7317 4-A7 0.00 0.00 0.00000000 0.00 4-AP ~~307~~321.6354 313,~~456~~134.0752 0.~~99793086~~99690716 ~~307~~321.6354 4-AX 0.00 0.00 0.00000000 0.00 5-A1 23,~~200~~766,~~330~~660.6286 9389,~~382~~615,~~316~~655.6073 0.~~95147299~~91309446 23,~~200~~766,~~330~~660.6286 5-AP 821,~~772~~256.4240 21,~~013~~992,~~399~~143.4403 0.~~99140482~~98093809 821,~~772~~256.4240 5-AX 0.00 0.00 0.00000000 0.00 6-A1 4,~~776~~476,~~764~~619.3307 8278,~~753~~276,~~188~~569.2416 0.~~91947987~~86973966 4,~~776~~476,~~764~~619.3307 6-A2 3,~~523~~301,~~075~~705.9953 6157,~~034~~732,~~154~~448.2472 0.~~91947987~~86973966 3,~~523~~301,~~075~~705.9953 6-A3 0.00 0.00 0.00000000 0.00 6-A5 0.00 0.00 0.00000000 0.00 6-A6 0.00 0.00 0.00000000 0.00 6-AP 5072,~~999~~119.1007 1,~~952~~879,~~001~~882.8678 0.~~88433357~~85166079 5072,~~999~~119.1007 6-AX 0.00 0.00 0.00000000 0.00 A4 0.00 54,000,000.00 1.00000000 0.00 B1 1819,~~947~~084.4120 23,~~479~~460,~~285~~201.2606 0.~~99839628~~99758477 1819,~~947~~084.4120 B2 6,~~062~~105.0177 7,~~511~~505,~~933~~827.5982 0.~~99839628~~99758477 6,~~062~~105.0177 B3 3,~~785~~813.9427 4,~~691~~687,~~464~~650.1184 0.~~99839628~~99758477 3,~~785~~813.9427 B4 2,~~271~~287.2464 2,~~814~~812,~~479~~191.1147 0.~~99839628~~99758477 2,~~271~~287.2464 B5 1,~~513~~524.0901 1,~~874~~873,~~988~~464.2120 0.~~99839628~~99758477 1,~~513~~524.0901 B6 1,~~532~~543.9399 1,~~899~~898,~~575~~031.9495 0.~~99839628~~99758477 1,~~532~~543.9399 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 2118,~~985~~184,~~824~~562.4536 ~~904~~886,~~449~~265,~~597~~035.4605 0.~~96135606~~94202735 2118,~~985~~184,~~824~~562.4536

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 38,502,000.00 ~~988~~976.~~31229547~~62459093 0.~~27574308~~64082307 11.~~41196146~~04688146 0.00000000 1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 50,000,000.00 ~~959~~912.~~88310460~~06224640 10.~~12821700~~82878660 4614.~~69264140~~28710260 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 46,391.00 ~~999~~998.~~07611390~~14705439 0.~~86331400~~86870298 0.06574551 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,963,000.00 ~~983~~967.~~63742479~~27484958 01.~~87863194~~43730876 1511.~~48394328~~23406626 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~986~~977.~~91817960~~49558220 0.~~50597140~~23640080 81.~~91662600~~84771920 0.00000000 2-A5 50,000,000.00 ~~981~~968.~~22449480~~29424160 0.~~69432440~~15105100 121.~~23592880~~18062060 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 100,000,000.00 ~~996~~994.~~03205690~~91571710 1.~~02369030~~03037650 03.~~09264950~~41740430 0.00000000 3-A2 21,753,000.00 ~~995~~994.~~99589988~~86938767 1.~~03301843~~03976555 03.~~09349377~~44854457 0.00000000 3-A3 9,014,000.00 ~~993~~987.~~76443089~~49404704 51.~~74998003~~46071223 04.~~52040382~~84468050 0.00000000 3-A5 10,067,000.00 ~~1005~~1011.~~58333366~~19784047 0.00000000 0.00000000 (5.~~61450680~~64585477) 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-AP 1,573,658.00 ~~998~~997.~~99037148~~96338213 0.~~89201084~~89786980 0.~~13498486~~25839795 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 63,471,000.00 ~~983~~967.~~74060595~~48121189 0.~~33094248~~53801342 15.~~92845158~~72138063 0.00000000 4-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 50,000,000.00 ~~994~~946.~~99529280~~56216840 0.~~98580420~~83410200 4724.~~44732020~~37343700 0.00000000 4-A5 25,000,000.00 ~~994~~946.~~99529280~~56216840 0.~~98580400~~83410200 4724.~~44732040~~37343720 0.00000000 4-A6 30,000,000.00 ~~994~~946.~~99529267~~56216833 0.~~98580433~~83410200 4724.~~44732033~~37343700 0.00000000 4-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 314,106.00 ~~998~~997.~~91024049~~93085774 0.~~91017045~~91574182 0.~~06921230~~10792535 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 98,145,000.00 ~~973~~951.~~89217189~~47298996 1.~~77708268~~74199531 2036.~~64209934~~63653502 0.00000000 5-AP 2,030,855.00 ~~995~~991.~~72439194~~40482211 4.~~24404007~~26870456 06.~~07552976~~19802497 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 90,000,000.00 ~~972~~919.~~55502844~~47986933 0.~~58814456~~56216289 5249.~~48701467~~17804900 0.00000000 6-A2 66,379,000.00 ~~972~~919.~~55502855~~47986924 0.~~58814459~~56216288 5249.~~48701472~~17804908 0.00000000 6-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-AP 2,207,314.00 ~~907~~884.~~43815787~~33356559 0.~~53537467~~52494570 2232.~~56921761~~14782763 0.00000000 6-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 54,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 23,517,000.00 ~~999~~998.~~20196751~~39627759 0.~~80568993~~81150657 0.00000000 0.00000000 B2 7,524,000.00 ~~999~~998.~~20196704~~39627725 0.~~80568979~~81150585 0.00000000 0.00000000 B3 4,699,000.00 ~~999~~998.~~20196850~~39627793 0.~~80569057~~81150670 0.00000000 0.00000000 B4 2,819,000.00 ~~999~~998.~~20196878~~39627882 0.~~80568996~~81150763 0.00000000 0.00000000 B5 1,878,000.00 ~~999~~998.~~20196486~~39627796 0.~~80569223~~81150692 0.00000000 0.00000000 B6 1,902,627.23 ~~999~~998.~~20196664~~39627545 0.~~80569119~~81150421 0.00000000 0.00000000 LT-R 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 $1000 denominations.

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 11.68770453 ~~976~~964.~~62459093~~93688640 0.~~97662459~~96493689 11.68770453 1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00000000 4715.~~82085840~~11588920 ~~912~~896.~~06224640~~94635700 0.~~91206225~~89694636 4715.~~82085840~~11588920 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~92905952~~93444849 ~~998~~997.~~14705439~~21260589 0.~~99814705~~99721261 0.~~92905952~~93444849 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1612.~~36257521~~67137501 ~~967~~954.~~27484958~~60347456 0.~~96727485~~95460347 1612.~~36257521~~67137501 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 92.~~42259740~~08412000 ~~977~~975.~~49558220~~41146220 0.~~97749558~~97541146 92.~~42259740~~08412000 2-A5 0.00000000 121.~~93025300~~33167140 ~~968~~966.~~29424160~~96257020 0.~~96829424~~96696257 121.~~93025300~~33167140 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 14.~~11633990~~44778090 ~~994~~990.~~91571710~~46793620 0.~~99491572~~99046794 14.~~11633990~~44778090 3-A2 0.00000000 14.~~12651221~~48831012 ~~994~~990.~~86938767~~38107755 0.~~99486939~~99038108 14.~~12651221~~48831012 3-A3 0.00000000 6.~~27038385~~30539383 ~~987~~981.~~49404704~~18865321 0.~~98749405~~98118865 6.~~27038385~~30539383 3-A5 0.00000000 (5.~~61450680~~64585477) 1,~~011~~016.~~19784047~~84369524 1.~~01119784~~01684370 (5.~~61450680~~64585477) 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-AP 0.00000000 1.~~02698935~~15626775 ~~997~~996.~~96338213~~80711438 0.~~99796338~~99680711 1.~~02698935~~15626775 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 16.25939405 ~~967~~951.~~48121189~~22181784 0.~~96748121~~95122182 16.25939405 4-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 0.00000000 4825.~~43312440~~20753900 ~~946~~921.~~56216840~~35462940 0.~~94656217~~92135463 4825.~~43312440~~20753900 4-A5 0.00000000 4825.~~43312440~~20753920 ~~946~~921.~~56216840~~35462920 0.~~94656217~~92135463 4825.~~43312440~~20753920 4-A6 0.00000000 4825.~~43312433~~20753900 ~~946~~921.~~56216833~~35462933 0.~~94656217~~92135463 4825.~~43312433~~20753900 4-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 0.00000000 01.~~97938276~~02366717 ~~997~~996.~~93085774~~90715873 0.~~99793086~~99690716 01.~~97938276~~02366717 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 2238.~~41918203~~37853034 ~~951~~913.~~47298996~~09445952 0.~~95147299~~91309446 2238.~~41918203~~37853034 5-AP 0.00000000 410.~~31956984~~46672461 ~~991~~980.~~40482211~~93809258 0.~~99140482~~98093809 410.~~31956984~~46672461 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 5349.~~07515922~~74021189 ~~919~~869.~~47986933~~73965733 0.~~91947987~~86973966 5349.~~07515922~~74021189 6-A2 0.00000000 5349.~~07515916~~74021196 ~~919~~869.~~47986924~~73965742 0.~~91947987~~86973966 5349.~~07515916~~74021196 6-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-AP 0.00000000 2332.~~10459681~~67277333 ~~884~~851.~~33356559~~66078773 0.~~88433357~~85166079 2332.~~10459681~~67277333 6-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.~~80568993~~81150657 ~~998~~997.~~39627759~~58477102 0.~~99839628~~99758477 0.~~80568993~~81150657 B2 0.00000000 0.~~80568979~~81150585 ~~998~~997.~~39627725~~58477140 0.~~99839628~~99758477 0.~~80568979~~81150585 B3 0.00000000 0.~~80569057~~81150670 ~~998~~997.~~39627793~~58477123 0.~~99839628~~99758477 0.~~80569057~~81150670 B4 0.00000000 0.~~80568996~~81150763 ~~998~~997.~~39627882~~58477120 0.~~99839628~~99758477 0.~~80568996~~81150763 B5 0.00000000 0.~~80569223~~81150692 ~~998~~997.~~39627796~~58477103 0.~~99839628~~99758477 0.~~80569223~~81150692 B6 0.00000000 0.~~80569119~~81150421 ~~998~~997.~~39627545~~58477124 0.~~99839628~~99758477 0.~~80569119~~81150421 LT-R 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 38,502,000.00 5.60000% 3837,~~052~~602,000.00 ~~177~~175,~~576~~476.00 0.00 0.00 1-A2 0.00 6.80000% 8,~~832~~647,~~448~~549.0207 5049,~~050~~002.5478 0.00 0.00 1-A3 50,000,000.00 6.50000% 4745,~~994~~603,~~155~~112.2332 ~~259~~247,~~968~~016.3486 0.00 0.00 1-A5 0.00 6.80000% 367,647.06 2,083.33 0.00 0.00 1-AP 46,391.00 0.00000% 46,~~348~~305.1404 0.00 0.00 0.00 1-AX 0.00 6.80000% 178,~~177~~039.2459 1,~~009~~008.6789 0.00 0.00 2-A1 71,963,000.00 5.25000% 7069,~~785~~608,~~500~~000.00 ~~309~~304,~~686~~535.5600 0.00 0.00 2-A2 0.00 7.00000% 2019,~~149~~822,~~436~~735.2460 ~~117~~115,~~538~~632.3862 0.00 0.00 2-A3 50,000,000.00 7.00000% 4948,~~345~~874,~~908~~779.9811 ~~287~~285,~~851~~102.1488 0.00 0.00 2-A5 50,000,000.00 6.65000% 4948,~~061~~414,~~224~~712.7408 ~~271~~268,~~880~~298.9520 0.00 0.00 2-A6 0.00 7.00000% 1,221,428.57 7,125.00 0.00 0.00 2-AX 0.00 7.00000% 1,~~337~~336,~~484~~595.1677 7,~~801~~796.9981 0.00 0.00 3-A1 100,000,000.00 6.65000% 99,~~603~~491,~~205~~571.6971 551,~~967~~349.7613 0.00 0.00 3-A2 21,753,000.00 6.75000% 21,~~665~~641,~~898~~393.8179 121,~~870~~732.6884 0.00 0.00 3-A3 9,014,000.00 6.15000% 8,~~957~~901,~~792~~271.5834 45,~~908~~619.6902 0.00 0.00 3-A5 10,067,000.00 6.70000% 10,~~123~~179,~~207~~728.4266 56,~~521~~836.2482 0.00 0.00 3-A6 0.00 6.75000% 2,~~271~~265,~~851~~173.2833 12,~~779~~741.1660 0.00 0.00 3-A7 14,000,000.00 6.75000% 14,000,000.00 78,750.00 0.00 0.00 3-AP 1,573,658.00 0.00000% 1,~~572~~570,~~069~~453.1906 0.00 0.00 0.00 3-AX 0.00 6.75000% 5,~~408~~382,~~720~~598.9122 30,~~424~~277.0611 0.00 0.00 4-A1 63,471,000.00 5.25000% 6261,~~439~~407,000.00 ~~273~~268,~~170~~655.62 0.00 0.00 4-A2 0.00 6.85000% 15,~~601~~310,~~075~~530.4868 8987,~~056~~397.1461 0.00 0.00 4-A3 50,000,000.00 6.83000% 4947,~~749~~328,~~764~~108.6442 ~~283~~269,~~159~~375.0882 0.00 0.00 4-A5 25,000,000.00 6.85000% 2423,~~874~~664,~~882~~054.3221 ~~141~~135,~~994~~082.1231 0.00 0.00 4-A6 30,000,000.00 6.65000% 2928,~~849~~396,~~858~~865.7805 ~~165~~157,~~417~~365.9796 0.00 0.00 4-A7 0.00 6.85000% 613,138.69 3,500.00 0.00 0.00 4-AP 314,106.00 0.00000% 313,~~763~~456.7007 0.00 0.00 0.00 4-AX 0.00 6.85000% 1,~~304~~303,~~180~~425.8924 7,~~444~~440.7039 0.00 0.00 5-A1 98,145,000.00 7.50000% 9593,~~582~~382,~~647~~316.2160 ~~597~~583,~~391~~639.5548 0.00 0.00 5-AP 2,030,855.00 0.00000% 2,~~022~~013,~~171~~399.8644 0.00 0.00 0.00 5-AX 0.00 7.50000% ~~213~~206,~~490~~318.6463 1,~~334~~289.3249 0.00 0.00 6-A1 90,000,000.00 4.~~39250~~18000% 8782,~~529~~753,~~952~~188.5624 ~~320~~288,~~396~~256.1094 0.00 0.00 6-A2 66,379,000.00 4.~~34250~~13000% 6461,~~557~~034,~~230~~154.24 ~~233~~210,~~616~~059.4821 0.00 0.00 6-A3 0.00 4.~~10750~~32000% 8782,~~529~~753,~~952~~188.5624 ~~299~~297,~~607~~911.7348 0.00 0.00 6-A5 0.00 4.~~15750~~37000% 6461,~~557~~034,~~230~~154.24 ~~223~~222,~~663~~266.9005 0.00 0.00 6-A6 0.00 8.50000% 2,523,529.41 17,875.00 0.00 0.00 6-AP 2,207,314.00 0.00000% 21,~~003~~952,~~000~~001.9586 0.00 0.00 0.00 6-AX 0.00 8.50000% 104,~~708~~641.0019 741.6821 0.00 0.00 A4 54,000,000.00 6.50000% 54,000,000.00 292,500.00 0.00 0.00 B1 23,517,000.00 7.~~23672~~24290% 23,~~498~~479,~~232~~285.6726 141,~~708~~715.5001 0.00 0.00 B2 7,524,000.00 7.~~23672~~24290% 7,~~517~~511,~~995~~933.6059 45,~~338~~340.0413 0.00 0.00 B3 4,699,000.00 7.~~23672~~24290% 4,~~695~~691,~~250~~464.0511 28,~~315~~316.1949 0.00 0.00 B4 2,819,000.00 7.~~23672~~24290% 2,~~816~~814,~~750~~479.3511 16,~~986~~987.7048 0.00 0.00 B5 1,878,000.00 7.~~23672~~24290% 1,~~876~~874,~~501~~988.2921 11,316.4395 0.00 0.00 B6 1,902,627.23 7.~~23672~~24290% 1,~~901~~899,~~108~~575.8794 11,~~464~~465.8336 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 6.80000% 0.00 0.00 0.00 0.00 Totals 940,806,051.23 5,~~596~~458,~~792~~882.5788 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 ~~177~~175,~~576~~476.00 0.00 37,~~602~~152,000.00 1-A2 0.00 0.00 5049,~~050~~002.5478 0.00 8,~~647~~534,~~549~~793.0743 1-A3 0.00 0.00 ~~259~~247,~~968~~016.3486 0.00 4544,~~603~~847,~~112~~317.3285 1-A5 0.00 0.00 2,083.33 0.00 367,647.06 1-AP 0.00 0.00 0.00 0.00 46,~~305~~261.0469 1-AX 0.00 0.00 1,~~009~~008.6789 0.00 ~~178~~177,~~039~~911.5916 2-A1 0.00 0.00 ~~309~~304,~~686~~535.5600 0.00 6968,~~608~~696,~~000~~129.0084 2-A2 0.00 0.00 ~~117~~115,~~538~~632.3862 0.00 19,~~822~~591,~~735~~438.6089 2-A3 0.00 0.00 ~~287~~285,~~851~~102.1488 0.00 48,~~874~~770,~~779~~573.11 2-A5 0.00 0.00 ~~271~~268,~~880~~298.9520 0.00 48,~~414~~348,~~712~~128.0851 2-A6 0.00 0.00 7,125.00 0.00 1,221,428.57 2-AX 0.00 0.00 7,~~801~~796.9981 0.00 1,336,~~595~~183.7724 3-A1 0.00 0.00 551,~~967~~349.7613 0.00 99,~~491~~046,~~571~~793.7162 3-A2 0.00 0.00 121,~~870~~732.6884 0.00 21,~~641~~543,~~393~~759.7958 3-A3 0.00 0.00 45,~~908~~619.6902 0.00 8,~~901~~844,~~271~~434.3452 3-A5 0.00 0.00 56,~~521~~836.2482 0.00 10,~~179~~236,~~728~~565.6648 3-A6 0.00 0.00 12,~~779~~741.1660 0.00 2,~~265~~253,~~173~~531.3386 3-A7 0.00 0.00 78,750.00 0.00 14,000,000.00 3-AP 0.00 0.00 0.00 0.00 1,~~570~~568,~~453~~633.0649 3-AX 0.00 0.00 30,~~424~~277.0611 0.00 5,~~382~~358,~~598~~933.2292 4-A1 0.00 0.00 ~~273~~268,~~170~~655.62 0.00 6160,~~407~~375,000.00 4-A2 0.00 0.00 8987,~~056~~397.1461 0.00 15,~~310~~043,~~530~~720.6806 4-A3 0.00 0.00 ~~283~~269,~~159~~375.0882 0.00 4746,~~328~~067,~~108~~731.4247 4-A5 0.00 0.00 ~~141~~135,~~994~~082.1231 0.00 23,~~664~~033,~~054~~865.2173 4-A6 0.00 0.00 ~~165~~157,~~417~~365.9796 0.00 2827,~~396~~640,~~865~~638.0588 4-A7 0.00 0.00 3,500.00 0.00 613,138.69 4-AP 0.00 0.00 0.00 0.00 313,~~456~~134.0752 4-AX 0.00 0.00 7,~~444~~440.7039 0.00 1,~~303~~302,~~425~~592.2458 5-A1 0.00 0.00 ~~597~~583,~~391~~639.5548 0.00 9389,~~382~~615,~~316~~655.6073 5-AP 0.00 0.00 0.00 0.00 21,~~013~~992,~~399~~143.4403 5-AX 0.00 0.00 1,~~334~~289.3249 0.00 ~~206~~194,~~318~~561.6346 6-A1 0.00 0.00 ~~320~~288,~~396~~256.1094 0.00 8278,~~753~~276,~~188~~569.2416 6-A2 0.00 0.00 ~~233~~210,~~616~~059.4821 0.00 6157,~~034~~732,~~154~~448.2472 6-A3 0.00 0.00 ~~299~~297,~~607~~911.7348 0.00 8278,~~753~~276,~~188~~569.2416 6-A5 0.00 0.00 ~~223~~222,~~663~~266.9005 0.00 6157,~~034~~732,~~154~~448.2472 6-A6 0.00 0.00 17,875.00 0.00 2,523,529.41 6-AP 0.00 0.00 0.00 0.00 1,~~952~~879,~~001~~882.8678 6-AX 0.00 0.00 741.6821 0.00 104,~~641~~569.1992 A4 0.00 0.00 292,500.00 0.00 54,000,000.00 B1 0.00 0.00 141,~~708~~715.5001 0.00 23,~~479~~460,~~285~~201.2606 B2 0.00 0.00 45,~~338~~340.0413 0.00 7,~~511~~505,~~933~~827.5982 B3 0.00 0.00 28,~~315~~316.1949 0.00 4,~~691~~687,~~464~~650.1184 B4 0.00 0.00 16,~~986~~987.7048 0.00 2,~~814~~812,~~479~~191.1147 B5 0.00 0.00 11,316.4395 0.00 1,~~874~~873,~~988~~464.2120 B6 0.00 0.00 11,~~464~~465.8336 0.00 1,~~899~~898,~~575~~031.9495 LT-R 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~596~~458,~~792~~882.5788 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 38,502,000.00 5.60000% ~~988~~976.~~31229547~~62459093 4.~~61212405~~55758142 0.00000000 0.00000000 1-A2 0.00 6.80000% ~~981~~960.~~34473185~~80120755 5.~~56095362~~44454039 0.00000000 0.00000000 1-A3 50,000,000.00 6.50000% ~~959~~912.~~88310460~~06224640 54.~~19936680~~94033720 0.00000000 0.00000000 1-A5 0.00 6.80000% 1000.00016320 5.66665851 0.00000000 0.00000000 1-AP 46,391.00 0.00000% ~~999~~998.~~07611390~~14705439 0.00000000 0.00000000 0.00000000 1-AX 0.00 6.80000% ~~999~~998.~~32270693~~55068481 5.~~66282291~~65844822 0.00000000 0.00000000 2-A1 71,963,000.00 5.25000% ~~983~~967.~~63742479~~27484958 4.~~30341370~~23182747 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~983~~967.~~34303234~~39922160 5.~~73616778~~64316191 0.00000000 0.00000000 2-A3 50,000,000.00 7.00000% ~~986~~977.~~91817960~~49558220 5.~~75702280~~70205760 0.00000000 0.00000000 2-A5 50,000,000.00 6.65000% ~~981~~968.~~22449480~~29424160 5.~~43761900~~36596400 0.00000000 0.00000000 2-A6 0.00 7.00000% 1000.00046667 5.83333606 0.00000000 0.00000000 2-AX 0.00 7.00000% ~~999~~998.~~64061840~~97663242 5.~~83123624~~82736469 0.00000000 0.00000000 3-A1 100,000,000.00 6.65000% ~~996~~994.~~03205690~~91571710 5.~~51967760~~51349130 0.00000000 0.00000000 3-A2 21,753,000.00 6.75000% ~~995~~994.~~99589988~~86938767 5.~~60247690~~59614030 0.00000000 0.00000000 3-A3 9,014,000.00 6.15000% ~~993~~987.~~76443089~~49404704 5.~~09304304~~06090748 0.00000000 0.00000000 3-A5 10,067,000.00 6.70000% ~~1005~~1011.~~58333366~~19784047 5.~~61450680~~64585477 0.00000000 0.00000000 3-A6 0.00 6.75000% ~~995~~992.~~23651776~~31108872 5.~~59820390~~58174988 0.00000000 0.00000000 3-A7 14,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 3-AP 1,573,658.00 0.00000% ~~998~~997.~~99037148~~96338213 0.00000000 0.00000000 0.00000000 3-AX 0.00 6.75000% ~~996~~991.~~04964815~~23899206 5.~~60278017~~57571841 0.00000000 0.00000000 4-A1 63,471,000.00 5.25000% ~~983~~967.~~74060595~~48121189 4.~~30386507~~23273022 0.00000000 0.00000000 4-A2 0.00 6.85000% ~~984~~966.~~46641055~~13231578 5.~~61966248~~51500514 0.00000000 0.00000000 4-A3 50,000,000.00 6.83000% ~~994~~946.~~99529280~~56216840 5.~~66318160~~38751640 0.00000000 0.00000000 4-A5 25,000,000.00 6.85000% ~~994~~946.~~99529280~~56216840 5.~~67976480~~40329240 0.00000000 0.00000000 4-A6 30,000,000.00 6.65000% ~~994~~946.~~99529267~~56216833 5.~~51393233~~24553200 0.00000000 0.00000000 4-A7 0.00 6.85000% 1000.00112536 5.70833972 0.00000000 0.00000000 4-AP 314,106.00 0.00000% ~~998~~997.~~91024049~~93085774 0.00000000 0.00000000 0.00000000 4-AX 0.00 6.85000% ~~999~~998.~~50023490~~92111864 5.~~70548108~~70217798 0.00000000 0.00000000 5-A1 98,145,000.00 7.50000% ~~973~~951.~~89217189~~47298996 65.~~08682612~~94670620 0.00000000 0.00000000 5-AP 2,030,855.00 0.00000% ~~995~~991.~~72439194~~40482211 0.00000000 0.00000000 0.00000000 5-AX 0.00 7.50000% ~~996~~963.~~63249491~~15159748 6.~~22896943~~01969077 0.00000000 0.00000000 6-A1 90,000,000.00 4.~~39250~~18000% ~~972~~919.~~55502844~~47986933 3.~~55995667~~20285489 0.00000000 0.00000000 6-A2 66,379,000.00 4.~~34250~~13000% ~~972~~919.~~55502855~~47986924 3.~~51943356~~16454315 0.00000000 0.00000000 6-A3 0.00 4.~~10750~~32000% ~~972~~919.~~55502844~~47986933 3.~~32897478~~31012756 0.00000000 0.00000000 6-A5 0.00 4.~~15750~~37000% ~~972~~919.~~55502855~~47986924 3.~~36949788~~34843927 0.00000000 0.00000000 6-A6 0.00 8.50000% 1000.00016247 7.08333449 0.00000000 0.00000000 6-AP 2,207,314.00 0.00000% ~~907~~884.~~43815787~~33356559 0.00000000 0.00000000 0.00000000 6-AX 0.00 8.50000% ~~999~~998.~~32238330~~68475553 7.~~07851764~~07403201 0.00000000 0.00000000 A4 54,000,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 B1 23,517,000.00 7.~~23672~~24290% ~~999~~998.~~20196751~~39627759 6.~~02578985~~02606668 0.00000000 0.00000000 B2 7,524,000.00 7.~~23672~~24290% ~~999~~998.~~20196704~~39627725 6.~~02578947~~02606725 0.00000000 0.00000000 B3 4,699,000.00 7.~~23672~~24290% ~~999~~998.~~20196850~~39627793 6.~~02579059~~02606725 0.00000000 0.00000000 B4 2,819,000.00 7.~~23672~~24290% ~~999~~998.~~20196878~~39627882 6.~~02578929~~02606598 0.00000000 0.00000000 B5 1,878,000.00 7.~~23672~~24290% ~~999~~998.~~20196486~~39627796 6.~~02578807~~02606496 0.00000000 0.00000000 B6 1,902,627.23 7.~~23672~~24290% ~~999~~998.~~20196664~~39627545 6.~~02578888~~02606744 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 6.80000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1000 denominations.

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.~~61212405~~55758142 0.00000000 ~~976~~964.~~62459093~~93688640 1-A2 0.00000000 0.00000000 5.~~56095362~~44454039 0.00000000 ~~960~~948.~~80120755~~27329309 1-A3 0.00000000 0.00000000 54.~~19936680~~94033720 0.00000000 ~~912~~896.~~06224640~~94635700 1-A5 0.00000000 0.00000000 5.66665851 0.00000000 1000.00016320 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~997.~~14705439~~21260589 1-AX 0.00000000 0.00000000 5.~~66282291~~65844822 0.00000000 ~~998~~997.~~55068481~~83037387 2-A1 0.00000000 0.00000000 4.~~30341370~~23182747 0.00000000 ~~967~~954.~~27484958~~60347456 2-A2 0.00000000 0.00000000 5.~~73616778~~64316191 0.00000000 ~~967~~956.~~39922160~~11136196 2-A3 0.00000000 0.00000000 5.~~75702280~~70205760 0.00000000 ~~977~~975.~~49558220~~41146220 2-A5 0.00000000 0.00000000 5.~~43761900~~36596400 0.00000000 ~~968~~966.~~29424160~~96257020 2-A6 0.00000000 0.00000000 5.83333606 0.00000000 1000.00046667 2-AX 0.00000000 0.00000000 5.~~83123624~~82736469 0.00000000 998.~~97663242~~66830597 3-A1 0.00000000 0.00000000 5.~~51967760~~51349130 0.00000000 ~~994~~990.~~91571710~~46793620 3-A2 0.00000000 0.00000000 5.~~60247690~~59614030 0.00000000 ~~994~~990.~~86938767~~38107755 3-A3 0.00000000 0.00000000 5.~~09304304~~06090748 0.00000000 ~~987~~981.~~49404704~~18865321 3-A5 0.00000000 0.00000000 5.~~61450680~~64585477 0.00000000 ~~1011~~1016.~~19784047~~84369524 3-A6 0.00000000 0.00000000 5.~~59820390~~58174988 0.00000000 ~~992~~987.~~31108872~~21127600 3-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~96338213~~80711438 3-AX 0.00000000 0.00000000 5.~~60278017~~57571841 0.00000000 ~~991~~986.~~23899206~~88106380 4-A1 0.00000000 0.00000000 4.~~30386507~~23273022 0.00000000 ~~967~~951.~~48121189~~22181784 4-A2 0.00000000 0.00000000 5.~~61966248~~51500514 0.00000000 ~~966~~949.~~13231578~~29590642 4-A3 0.00000000 0.00000000 5.~~66318160~~38751640 0.00000000 ~~946~~921.~~56216840~~35462940 4-A5 0.00000000 0.00000000 5.~~67976480~~40329240 0.00000000 ~~946~~921.~~56216840~~35462920 4-A6 0.00000000 0.00000000 5.~~51393233~~24553200 0.00000000 ~~946~~921.~~56216833~~35462933 4-A7 0.00000000 0.00000000 5.70833972 0.00000000 1000.00112536 4-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~93085774~~90715873 4-AX 0.00000000 0.00000000 5.~~70548108~~70217798 0.00000000 998.~~92111864~~28298334 5-A1 0.00000000 0.00000000 65.~~08682612~~94670620 0.00000000 ~~951~~913.~~47298996~~09445952 5-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~980.~~40482211~~93809258 5-AX 0.00000000 0.00000000 6.~~22896943~~01969077 0.00000000 ~~963~~908.~~15159748~~26592348 6-A1 0.00000000 0.00000000 3.~~55995667~~20285489 0.00000000 ~~919~~869.~~47986933~~73965733 6-A2 0.00000000 0.00000000 3.~~51943356~~16454315 0.00000000 ~~919~~869.~~47986924~~73965742 6-A3 0.00000000 0.00000000 3.~~32897478~~31012756 0.00000000 ~~919~~869.~~47986933~~73965733 6-A5 0.00000000 0.00000000 3.~~36949788~~34843927 0.00000000 ~~919~~869.~~47986924~~73965742 6-A6 0.00000000 0.00000000 7.08333449 0.00000000 1000.00016247 6-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~884~~851.~~33356559~~66078773 6-AX 0.00000000 0.00000000 7.~~07851764~~07403201 0.00000000 998.~~68475553~~00456198 A4 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~02578985~~02606668 0.00000000 ~~998~~997.~~39627759~~58477102 B2 0.00000000 0.00000000 6.~~02578947~~02606725 0.00000000 ~~998~~997.~~39627725~~58477140 B3 0.00000000 0.00000000 6.~~02579059~~02606725 0.00000000 ~~998~~997.~~39627793~~58477123 B4 0.00000000 0.00000000 6.~~02578929~~02606598 0.00000000 ~~998~~997.~~39627882~~58477120 B5 0.00000000 0.00000000 6.~~02578807~~02606496 0.00000000 ~~998~~997.~~39627796~~58477103 B6 0.00000000 0.00000000 6.~~02578888~~02606744 0.00000000 ~~998~~997.~~39627545~~58477124 LT-R 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 2724,~~947~~036,~~439~~641.2691 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~290~~243,~~453~~073.0489 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2824,~~237~~279,~~892~~715.3080 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~655~~636,~~275~~270.2856 Payment of Interest and Principal 2723,~~582~~643,~~617~~445.0224 Total Withdrawals (Pool Distribution Amount) 2824,~~237~~279,~~892~~715.3080 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~592~~574,~~340~~730.0144 Class A43-A5 Certificate Insurance Policy ~~2,250~~424.0016 Class ~~3-A5~~A4 Certificate Insurance Policy ~~421~~2,250.8000 GEMICO Policy 6058,~~263~~865.4796 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~655~~636,~~275~~270.2856

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 0308,906.0007 0.00 0.00 0308,906.0007 30 Days 9857 0 0 0 9857 3919,~~116~~929,~~254~~187.7682 0.00 0.00 0.00 3919,~~116~~929,~~254~~187.7682 60 Days 424 0 08 0 432 210,~~074~~000,~~523~~105.4846 0.00 03,247,429.0085 0.00 213,~~074~~247,~~523~~535.4831 90 Days 2 0 0 0 2 ~~656~~545,~~505~~943.9255 0.00 0.00 0.00 ~~656~~545,~~505~~943.9255 120 Days 0 0 02 0 02 0.00 0.00 0656,171.0068 0.00 0656,171.0068 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 ~~104~~83 01 010 0 ~~104~~94 4130,~~847~~475,~~284~~236.1683 0308,906.0007 03,903,601.0053 0.00 4134,~~847~~687,~~284~~744.1643 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~~043611% 0.000000% 0.000000% 0.~~000000~~043611% 0.~~000000~~034855% 0.000000% 0.000000% 0.~~000000~~034855% 30 Days 42.~~193410~~485826% 0.000000% 0.000000% 0.000000% 42.~~193410~~485826% 42.~~324868~~248671% 0.000000% 0.000000% 0.000000% 42.~~324868~~248671% 60 Days 01.~~171160~~046664% 0.000000% 0.~~000000~~348888% 0.000000% 01.~~171160~~395552% 01.~~229369~~128343% 0.000000% 0.~~000000~~366417% 0.000000% 01.~~229369~~494760% 90 Days 0.~~085580~~087222% 0.000000% 0.000000% 0.000000% 0.~~085580~~087222% 0.~~072586~~061600% 0.000000% 0.000000% 0.000000% 0.~~072586~~061600% 120 Days 0.000000% 0.000000% 0.~~000000~~087222% 0.000000% 0.~~000000~~087222% 0.000000% 0.000000% 0.~~000000~~074038% 0.000000% 0.~~000000~~074038% 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 43.~~450150~~619712% 0.~~000000~~043611% 0.~~000000~~436110% 0.000000% 4.~~450150~~099433% 43.~~626823~~438614% 0.~~000000~~034855% 0.~~000000~~440455% 0.000000% 43.~~626823~~913925%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1-1 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 10 0 0 0 10 ~~587,891~~0.3800 0.00 0.00 0.00 ~~587,891~~0.3800 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 10 0 0 0 10 ~~587,891~~0.3800 0.00 0.00 0.00 ~~587,891~~0.3800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 200.000000% 0.000000% 0.000000% 0.000000% 200.000000% 230.~~447947~~000000% 0.000000% 0.000000% 0.000000% 230.~~447947~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 200.000000% 0.000000% 0.000000% 0.000000% 200.000000% 230.~~447947~~000000% 0.000000% 0.000000% 0.000000% 230.~~447947~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6-1 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 0308,906.0007 0.00 0.00 0308,906.0007 30 Days 109 0 0 0 109 3,~~228~~284,~~184~~416.3662 0.00 0.00 0.00 3,~~228~~284,~~184~~416.3662 60 Days 10 0 0 0 10 ~~331,951~~0.0200 0.00 0.00 0.00 ~~331,951~~0.0200 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 119 01 0 0 1110 3,~~560~~284,~~135~~416.3862 0308,906.0007 0.00 0.00 3,~~560~~593,~~135~~322.3869 0-29 Days 0.~~000000~~480769% 0.000000% 0.000000% 0.~~000000~~480769% 0.~~000000~~448710% 0.000000% 0.000000% 0.~~000000~~448710% 30 Days 4.~~651163~~326923% 0.000000% 0.000000% 0.000000% 4.~~651163~~326923% 4.~~515463~~770872% 0.000000% 0.000000% 0.000000% 4.~~515463~~770872% 60 Days 0.~~465116~~000000% 0.000000% 0.000000% 0.000000% 0.~~465116~~000000% 0.~~464321~~000000% 0.000000% 0.000000% 0.000000% 0.~~464321~~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 54.~~116279~~326923% 0.~~000000~~480769% 0.000000% 0.000000% 54.~~116279~~807692% 4.~~979784~~770872% 0.~~000000~~448710% 0.000000% 0.000000% 45.~~979784~~219583% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6-2 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 3212 0 0 0 3212 113,~~448~~488,~~383~~582.5090 0.00 0.00 0.00 113,~~448~~488,~~383~~582.5090 60 Days 114 0 06 0 120 ~~330~~4,~~842~~958,230.7562 0.00 02,259,866.0072 0.00 ~~330~~7,~~842~~218,097.7534 90 Days 21 0 0 0 21 ~~656~~159,~~505~~891.9236 0.00 0.00 0.00 ~~656~~159,~~505~~891.9236 120 Days 0 0 02 0 02 0.00 0.00 0656,171.0068 0.00 0656,171.0068 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 3527 0 08 0 35 128,~~435~~606,~~732~~704.1788 0.00 02,916,038.0040 0.00 1211,~~435~~522,~~732~~743.1728 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 104.~~322581~~040404% 0.000000% 0.000000% 0.000000% 104.~~322581~~040404% 123.~~279759~~963245% 0.000000% 0.000000% 0.000000% 123.~~279759~~963245% 60 Days 04.~~322581~~713805% 0.000000% 02.~~000000~~020202% 0.000000% 06.~~322581~~734007% 05.~~354868~~632856% 0.000000% 02.~~000000~~567348% 0.000000% 08.~~354868~~200204% 90 Days 0.~~645161~~336700% 0.000000% 0.000000% 0.000000% 0.~~645161~~336700% 0.~~704181~~181646% 0.000000% 0.000000% 0.000000% 0.~~704181~~181646% 120 Days 0.000000% 0.000000% 0.~~000000~~673401% 0.000000% 0.~~000000~~673401% 0.000000% 0.000000% 0.~~000000~~745451% 0.000000% 0.~~000000~~745451% 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 119.~~290323~~090909% 0.000000% 02.~~000000~~693603% 0.000000% 11.~~290323~~784512% 139.~~338808~~777747% 0.000000% 03.~~000000~~312799% 0.000000% 13.~~338808~~090547% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1-2 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 164 0 0 0 164 102,~~527~~117,~~258~~963.0540 0.00 0.00 0.00 102,~~527~~117,~~258~~963.0540 60 Days 05 0 01 0 06 03,494,131.0099 0.00 0413,425.0007 0.00 03,907,557.0006 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 169 0 01 0 16 10 5,~~527~~612,~~258~~095.0539 0.00 0413,425.0007 0.00 106,~~527~~025,~~258~~520.0546 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 71.~~407407~~877934% 0.000000% 0.000000% 0.000000% 71.~~407407~~877934% 112.~~036923~~248963% 0.000000% 0.000000% 0.000000% 112.~~036923~~248963% 60 Days 02.~~000000~~347418% 0.000000% 0.~~000000~~469484% 0.000000% 02.~~000000~~816901% 03.~~000000~~710250% 0.000000% 0.~~000000~~438996% 0.000000% 04.~~000000~~149246% 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 74.~~407407~~225352% 0.000000% 0.~~000000~~469484% 0.000000% 74.~~407407~~694836% 115.~~036923~~959213% 0.000000% 0.~~000000~~438996% 0.000000% 116.~~036923~~398209% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-1 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-2 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 1011 0 0 0 1011 34,~~721~~149,~~120~~358.1868 0.00 0.00 0.00 34,~~721~~149,~~120~~358.1868 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 1011 0 0 0 1011 34,~~721~~149,~~120~~358.1868 0.00 0.00 0.00 34,~~721~~149,~~120~~358.1868 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~375297~~631579% 0.000000% 0.000000% 0.000000% 2.~~375297~~631579% 2.~~011829~~256581% 0.000000% 0.000000% 0.000000% 2.~~011829~~256581% 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 2.~~375297~~631579% 0.000000% 0.000000% 0.000000% 2.~~375297~~631579% 2.~~011829~~256581% 0.000000% 0.000000% 0.000000% 2.~~011829~~256581% 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 83 0 0 0 8 3 1,~~159~~455,~~039~~475.5292 0.00 0.00 0.00 31,~~159~~455,~~039~~475.5292 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 83 0 0 0 8 3 1,~~159~~455,~~039~~475.5292 0.00 0.00 0.00 31,~~159~~455,~~039~~475.5292 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~970443~~740741% 0.000000% 0.000000% 0.000000% 10.~~970443~~740741% 10.~~936358~~895164% 0.000000% 0.000000% 0.000000% 10.~~936358~~895164% 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 10.~~970443~~740741% 0.000000% 0.000000% 0.000000% 10.~~970443~~740741% 10.~~936358~~895164% 0.000000% 0.000000% 0.000000% 10.~~936358~~895164% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4-1 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4-2 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 127 0 0 0 127 43,~~972~~086,~~800~~422.3109 0.00 0.00 0.00 43,~~972~~086,~~800~~422.3109 60 Days 2 0 01 0 23 1830,~~411,729~~203.7173 0.00 0574,138.0006 0.00 1,~~411~~404,~~729~~341.7179 90 Days 01 0 0 0 01 0386,052.0019 0.00 0.00 0.00 0386,052.0019 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 1410 0 01 0 1411 64,~~384~~302,~~530~~678.0201 0.00 0574,138.0006 0.00 64,~~384~~876,~~530~~816.0207 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~269755~~928375% 0.000000% 0.000000% 0.000000% 31.~~269755~~928375% 31.~~055798~~940301% 0.000000% 0.000000% 0.000000% 31.~~055798~~940301% 60 Days 0.~~544959~~550964% 0.000000% 0.~~000000~~275482% 0.000000% 0.~~544959~~826446% 0.~~867511~~521913% 0.000000% 0.~~000000~~360936% 0.000000% 0.~~867511~~882849% 90 Days 0.~~000000~~275482% 0.000000% 0.000000% 0.000000% 0.~~000000~~275482% 0.~~000000~~242694% 0.000000% 0.000000% 0.000000% 0.~~000000~~242694% 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 32.~~814714~~754821% 0.000000% 0.~~000000~~275482% 0.000000% 3.~~814714~~030303% 32.~~923309~~704908% 0.000000% 0.~~000000~~360936% 0.000000% 3.~~923309~~065844% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5-1 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 2 0 0 0 2 29984,~~540~~897.8654 0.00 0.00 0.00 29984,~~540~~897.8654 60 Days 01 0 0 0 01 07,123.0055 0.00 0.00 0.00 07,123.0055 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 23 0 0 0 23 29992,~~540~~021.8609 0.00 0.00 0.00 29992,~~540~~021.8609 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~739726~~777778% 0.000000% 0.000000% 0.000000% 2.~~739726~~777778% 03.~~109259~~707488% 0.000000% 0.000000% 0.000000% 03.~~109259~~707488% 60 Days 01.~~000000~~388889% 0.000000% 0.000000% 0.000000% 01.~~000000~~388889% 0.~~000000~~026815% 0.000000% 0.000000% 0.000000% 0.~~000000~~026815% 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 24.~~739726~~166667% 0.000000% 0.000000% 0.000000% 24.~~739726~~166667% 03.~~109259~~734304% 0.000000% 0.000000% 0.000000% 03.~~109259~~734304% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5-2 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 79 0 0 0 79 1,~~442~~362,~~036~~070.6067 0.00 0.00 0.00 1,~~442~~362,~~036~~070.6067 60 Days 02 0 0 0 02 0710,415.0057 0.00 0.00 0.00 0710,415.0057 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 711 0 0 0 711 12,~~442~~072,~~036~~486.6024 0.00 0.00 0.00 12,~~442~~072,~~036~~486.6024 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~734375~~688525% 0.000000% 0.000000% 0.000000% 23.~~734375~~688525% 1.~~973706~~953121% 0.000000% 0.000000% 0.000000% 1.~~973706~~953121% 60 Days 0.~~000000~~819672% 0.000000% 0.000000% 0.000000% 0.~~000000~~819672% 01.~~000000~~018690% 0.000000% 0.000000% 0.000000% 01.~~000000~~018690% 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 24.~~734375~~508197% 0.000000% 0.000000% 0.000000% 24.~~734375~~508197% 12.~~973706~~971811% 0.000000% 0.000000% 0.000000% 12.~~973706~~971811%

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 0243,073.0089

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 302,294.00 0.03213138% 302,294.00 0.~~03342298~~03410876% Fraud 18,816,121.00 2.00000000% 18,816,121.00 2.~~08039465~~12308060% Special Hazard 9,406,061.00 0.99978747% 98,~~044~~862,~~495~~650.9735 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 8.~~098349~~086890% Weighted Average Net Coupon 7.~~330973~~324322% Weighted Average Pass-Through Rate 7.~~252915~~246220% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 2,~~380~~337 Number Of Loans Paid In Full 4344 Ending Scheduled Collateral Loan Count 2,~~337~~293 Beginning Scheduled Collateral Balance ~~926~~904,~~435~~449,~~421~~597.8843 Ending Scheduled Collateral Balance ~~904~~886,~~449~~265,~~597~~035.4306 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2001 ~~904~~886,~~449~~265,~~597~~035.4306 Monthly P &I Constant 76,~~003~~836,~~819~~262.1921 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~904~~886,~~449~~265,~~597~~035.4306 Scheduled Principal ~~751~~741,~~654~~108.5478 Unscheduled Principal 2117,~~234~~443,~~169~~453.9159

Group Level Collateral Statement Group Group 1-1 Group 6-1-2 Group 6-2-1 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~450124~~450167 8.~~747439~~003132 98.~~195824~~199021 Weighted Average Net Rate 7.~~157247~~157296 86.~~282869~~800000 87.~~150158~~943121 Weighted Average Maturity (23) (23) (23) Beginning Loan Count 5 ~~221~~216 ~~323~~15 Loans Paid In Full 0 63 130 Ending Loan Count 5 ~~215~~213 ~~310~~15 Beginning Scheduled Balance 2,~~509~~507,~~322~~218.6696 7495,~~312~~382,~~257~~180.7039 989,~~764~~922,~~558~~228.9836 Ending ~~scheduled~~Scheduled Balance 2,~~507~~505,~~218~~155.9652 7194,~~491~~175,~~762~~116.0520 939,~~229~~917,~~711~~563.1396 Record Date 0708/31/2001 0708/31/2001 0708/31/2001 Principal And Interest Constant 17,517.77 ~~585~~703,~~979~~620.3778 ~~810~~69,~~232~~951.7889 Scheduled Principal 1,~~938~~951.8077 4467,~~277~~490.7365 532,~~381~~158.5509 Unscheduled Principal ~~164~~111.9067 21,~~776~~139,~~217~~573.9254 52,~~481,466~~506.3031 Scheduled Interest 15,~~578~~566.9700 ~~541~~636,~~701~~130.6413 ~~756~~67,~~851~~793.2380 Servicing Fees 522.7834 2290,~~125~~496.5590 492,~~447~~067.4313 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 69,814.93 0.00 ~~28,829.12~~ Special Hazard Fee 0.00 0.00 0.00 Other Fee 89.6657 65,~~643~~134.8627 ~~7,821~~48.4779 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 14,~~966~~954.5309 ~~512~~470,~~932~~684.2303 ~~670~~65,~~753~~677.2188 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group Group 12-2 Group ~~2-1~~3 Group 24-21 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 8.~~003801~~136348 87.~~198870~~245973 87.~~137235~~479364 Weighted Average Net Rate 67.~~800000~~000000 76.~~942970~~907734 7.~~000000~~173318 Weighted Average Maturity (23) (23) (23) Beginning Loan Count ~~221~~421 15406 ~~427~~53 Loans Paid In Full 53 1 0 6 Ending Loan Count ~~216~~418 15405 ~~421~~53 Beginning Scheduled Balance 98184,~~224~~962,~~401~~048.6768 9163,~~929~~143,~~477~~357.9083 ~~187~~20,~~255~~978,~~830~~019.8095 Ending ~~scheduled~~Scheduled Balance 95183,~~382~~878,~~180~~116.3959 9162,~~922~~593,~~228~~129.3680 ~~184~~20,~~962~~956,~~048~~952.6843 Record Date 0708/31/2001 0708/31/2001 0708/31/2001 Principal And Interest Constant ~~723~~1,~~508.15 69~~380,~~977~~680.4266 1,~~396~~118,~~784~~175.8003 145,444.20 Scheduled Principal 68126,~~367~~584.7231 2133,~~135~~064.3478 ~~126~~14,~~997~~692.5732 Unscheduled Principal 2957,~~773,853~~347.5678 5417,~~114~~163.2025 26,~~166,784~~375.5520 Scheduled Interest ~~655~~1,~~140~~254,096.4335 67985,~~842~~110.0825 1130,~~269,787~~751.2388 Servicing ~~Fees~~Fee 93162,~~138~~530.9213 234,~~068~~079.6457 ~~164~~4,~~709~~370.1142 Master Servicing ~~Fees~~Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 71122,~~864~~527.3480 0.00 ~~124,227~~0.9800 Special Hazard Fee 0.00 0.00 0.00 Other Fee 512,~~396~~620.4988 4811,904.8289 ~~12,752~~979.4180 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 ~~484~~956,~~740~~417.6854 65939,~~724~~125.6279 ~~968~~125,~~097~~401.7366 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group Group 34-2 Group 45-1 Group 45-2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~245945~~982191 7.~~479217~~314595 8.~~004249~~575065 Weighted Average Net Rate 6.~~907703~~850000 76.~~173171~~995659 67.~~850000~~500000 Weighted Average Maturity (23.00) (23.00) (23.00) Record Date 0708/31/2001 0708/31/2001 0708/31/2001 Principal And Interest Constant 1,~~118~~195,~~175~~788.0322 ~~145~~262,~~453~~056.5605 1613,~~242,324~~095.5446 Beginning Loan Count ~~406~~367 5373 ~~375~~256 Loans Paid In Full 04 01 812 Ending Loan Count ~~406~~363 5372 ~~367~~244 Beginning Scheduled Balance ~~163~~162,~~287~~733,~~069~~299.7957 2027,~~995~~037,~~069~~374.5857 ~~168~~73,~~839~~062,~~959~~395.9794 Ending Scheduled Balance ~~163~~159,~~143~~069,~~357~~263.8358 2026,~~978~~565,~~019~~089.9529 ~~162~~69,~~733~~738,~~299~~151.5758 Scheduled Principal ~~132~~113,~~200~~314.8265 1497,~~598~~249.0084 ~~116~~90,~~126~~999.9278 Unscheduled Principal 113,~~511~~550,721.1434 2375,~~451~~035.6344 53,~~990~~233,~~533~~244.4858 Scheduled Interest ~~985~~1,~~974~~082,473.2157 ~~130~~164,~~855~~806.5621 1522,~~126,197~~095.6268 Servicing Fee 34145,~~109~~305.5826 46,~~373~~169.9640 ~~153~~60,~~889~~556.6147 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0110,187.0004 0.00 ~~117~~44,~~498~~627.4260 Special Hazard Fee 0.00 0.00 0.00 Other Fee 118,~~915~~232.7640 ~~980~~1,016.5760 84,~~513~~899.2432 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~939~~818,~~948~~748.87 ~~125~~157,~~501~~620.0321 ~~846~~412,~~296~~012.3529 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group Group 56-1 Group 56-2 Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed & Mixed ARM Weighted Average Coupon Rate 78.~~320262~~750112 89.~~567882~~203445 8.~~098349~~086890 Weighted Average Net ~~Rate~~Rat 78.~~001666~~280358 78.~~500000~~144016 7.~~330973~~324322 Weighted Average Maturity (23.00) (23.00) ~~357~~356.00 Record Date 0708/31/2001 0708/31/2001 0708/31/2001 Principal And Interest Constant ~~262~~564,~~943~~180.4794 ~~630~~765,~~922~~751.3021 76,~~003~~836,~~819~~262.1921 Beginning Loan Count 74215 ~~260~~310 2,~~380~~337 Loans Paid In Full 17 413 4344 Ending Loan Count 73208 ~~256~~297 2,~~337~~293 Beginning Scheduled Balance 2771,~~220~~491,~~826~~762.3305 7593,~~096~~229,~~646~~711.5013 ~~926~~904,~~435~~449,~~421~~597.8843 Ending Scheduled Balance 2768,~~037~~843,~~374~~103.5770 7388,~~062~~023,~~395~~392.9441 ~~904~~886,~~449~~265,~~597~~035.4306 ~~Scheduled~~Schreduled Principal 9642,~~890~~880.4914 9450,~~739~~722.6045 ~~751~~741,~~654~~108.5478 Unscheduled Principal 862,~~561~~605,778.2721 15,~~939~~155,~~510~~596.9627 2117,~~234~~443,~~169~~453.9159 Scheduled Interest ~~166~~521,~~052~~300.9880 ~~536~~715,~~182~~028.7076 6,~~252~~095,~~164~~153.6543 Servicing Fee 621,~~208~~534.1123 6147,~~746~~141.3241 ~~592~~574,~~340~~773.0126 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 4527,~~392~~699.9116 ~~387~~374,~~812~~856.7753 Special Hazard Fee 0.00 0.00 0.00 Other Fee 16,~~018~~452.9309 57,~~082~~487.2635 6058,~~263~~865.4796 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~158~~493,~~825~~314.9448 ~~423~~632,~~961~~700.2184 5,~~211~~086,~~748~~657.4068 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · STRUCTURED ASSET SEC CORP MOR PASS THR CERT SER 2001-9