8-K 1 sac01002.txt OCT 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): October 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-07 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On October 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-2 Trust ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the October 25, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 11/1/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the October 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/01 Distribution Date: 910/25/01 SASC Series: 2001-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 8635724C4 SEN 6.50000% ~~105~~104,~~233~~009,000.00 ~~570~~563,~~012~~382.08 1,224,000.00 1-A2 8635724D2 SEN 7.00000% 3528,~~501~~968,~~017~~877.2965 ~~207~~168,~~089~~985.2712 68,~~532~~160,~~139~~956.6407 1-A3 8635724E0 SEN 7.00000% 4,500,000.00 26,250.00 0.00 1-A5 8635724F7 SEN 6.00000% 24,~~898~~511,000.00 ~~124~~122,~~490~~555.00 387,000.00 1-A6 8635724G5 SEN 7.00000% 3028,~~908~~412,~~490~~206.6592 ~~180~~165,~~299~~737.5387 23,~~496~~101,~~283~~783.7439 1-A7 8635724H3 SEN 0.00000% 162,150.00 0.00 0.00 1-A8 8635724J9 SEN 7.00000% 0.00 6463,~~595~~762.4292 0.00 1-AP 8635724K6 PO 0.00000% 59,~~122~~059.9271 0.00 63.2157 2-A1 8635724L4 SEN 6.00000% 37,~~794~~209,502.29 ~~188~~186,~~972~~047.51 585,000.00 2-A2 8635724M2 SEN 7.00000% 0.00 31,~~495~~007.4292 0.00 2-A3 8635724N0 SEN 7.00000% 5549,~~283~~943,~~029~~053.3513 ~~322~~291,~~484~~334.3448 54,~~339~~228,~~976~~254.2235 2-A5 8635724P5 SEN 0.00000% 45,000.00 0.00 0.00 3-A1 8635724Q3 SEN 6.10000% 6968,~~612~~871,000.00 ~~353~~350,~~861~~094.0025 741,000.00 3-A2 8635724R1 SEN 7.00000% 4037,~~070~~363,~~540~~703.9938 ~~233~~217,~~744~~954.8294 2,~~706~~206,~~837~~360.6175 3-A3 8635724S9 SEN 7.00000% 7,000,000.00 40,833.33 0.00 3-A5 8635724T7 SEN 7.00000% 0.00 5251,~~209~~653.0025 0.00 3-A6 8635724U4 SEN 43.~~08000~~16125% 5856,~~341~~617,~~270~~351.4969 ~~198~~149,~~360~~151.3234 1,~~723~~473,~~918~~680.8138 3-A7 8635724V2 SEN 45.~~42000~~33875% 0.00 ~~214~~251,~~890~~888.3524 0.00 3-A8 8635724W0 SEN 7.50000% 0.00 6,000.00 0.00 3-AP 8635724X8 PO 0.00000% ~~604~~603,~~797~~494.5961 0.00 1,~~302~~310.9747 3-AX 8635724Y6 SEN 7.50000% 0.00 15,~~597~~363.7929 0.00 A4 8635724Z3 SEN 7.00000% 45,000,000.00 262,500.00 0.00 B1 8635725A7 SUB 7.~~17397~~17401% 15,~~097~~085,~~967~~989.8679 90,~~260~~189.3322 119,~~978~~810.0744 B2 8635725B5 SUB 7.~~17397~~17401% 10,~~064~~056,~~647~~662.7085 60,~~169~~122.5818 76,~~984~~539.8586 B3 8635725C3 SUB 7.~~17397~~17401% 6,~~709~~703,~~100~~778.9323 40,~~109~~077.0849 54,~~322~~359.7148 B4 8635725E9 SUB 7.~~17397~~17401% 3,~~690~~687,~~304~~376.4068 22,~~061~~044.7840 2,~~927~~397.7391 B5 8635725F6 SUB 7.~~17397~~17401% 3,~~018~~016,~~796~~401.5355 18,~~047~~033.3008 21,~~394~~961.9857 B6 8635725G4 SUB 7.~~17397~~17401% 3,~~361~~358,~~093~~426.5398 20,~~093~~077.6683 2,~~666~~183.5599 LT-R SAC102LTR SEN 0.00000% 0.00 0.00 0.00 R 8635725D1 SEN 7.00000% 0.00 0.00 0.00 Totals ~~556~~535,~~954~~184,~~832~~035.5246 3,~~344~~215,~~426~~045.9174 2122,~~770~~136,~~797~~662.0923

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~104~~102,~~009~~785,000.00 1,~~794~~787,~~012~~382.08 0.00 1-A2 0.00 2820,~~968~~807,~~877~~921.6558 68,~~739~~329,~~228~~941.9119 0.00 1-A3 0.00 4,500,000.00 26,250.00 0.00 1-A5 0.00 24,~~511~~124,000.00 ~~511~~509,~~490~~555.00 0.00 1-A6 0.00 2825,~~412~~310,~~206~~423.9252 23,~~676~~267,~~583~~521.2726 0.00 1-A7 0.00 162,150.00 0.00 0.00 1-A8 0.00 0.00 6463,~~595~~762.4292 0.00 1-AP 0.00 5958,~~059~~996.7114 63.2157 0.00 2-A1 0.00 3736,~~209~~624,502.29 ~~773~~771,~~972~~047.51 0.00 2-A2 0.00 0.00 31,~~495~~007.4292 0.00 2-A3 0.00 4945,~~943~~714,~~053~~798.1378 54,~~662~~519,~~460~~588.5683 0.00 2-A5 0.00 45,000.00 0.00 0.00 3-A1 0.00 68,~~871~~130,000.00 1,~~094~~091,~~861~~094.0025 0.00 3-A2 0.00 3735,~~363~~157,~~703~~342.3863 2,~~940~~424,~~582~~315.4369 0.00 3-A3 0.00 7,000,000.00 40,833.33 0.00 3-A5 0.00 0.00 5251,~~209~~653.0025 0.00 3-A6 0.00 5655,~~617~~143,~~351~~671.6931 1,~~922~~622,~~279~~831.1372 0.00 3-A7 0.00 0.00 ~~214~~251,~~890~~888.3524 0.00 3-A8 0.00 0.00 6,000.00 0.00 3-AP 0.00 ~~603~~602,~~494~~184.6114 1,~~302~~310.9747 0.00 3-AX 0.00 0.00 15,~~597~~363.7929 0.00 A4 0.00 45,000,000.00 262,500.00 0.00 B1 0.00 15,~~085~~076,~~989~~179.7935 ~~102~~99,~~238~~999.4066 0.00 B2 0.00 10,~~056~~050,~~662~~122.8599 6866,~~154~~662.4304 0.00 B3 0.00 6,~~703~~699,~~778~~418.2375 4544,~~431~~436.7997 0.00 B4 0.00 3,~~687~~684,~~376~~978.6877 24,~~989~~442.5131 0.00 B5 0.00 3,~~016~~014,~~401~~439.5598 2019,~~442~~994.2865 0.00 B6 0.00 3,~~358~~356,~~426~~242.9899 22,~~760~~261.2182 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~535~~513,~~184~~047,~~035~~373.4622 25,~~115~~351,~~224~~707.0097 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 112,577,000.00 ~~105~~104,~~233~~009,000.00 2513,~~070~~208.0925 1,~~198~~210,~~929~~791.9175 0.00 0.00 1-A2 75,000,000.00 3528,~~501~~968,~~017~~877.2965 ~~133~~88,~~791~~065.9229 68,~~398~~072,~~347~~890.7378 0.00 0.00 1-A3 4,500,000.00 4,500,000.00 0.00 0.00 0.00 0.00 1-A5 27,220,000.00 24,~~898~~511,000.00 74,~~926~~176.5714 ~~379~~382,~~073~~823.4386 0.00 0.00 1-A6 46,000,000.00 3028,~~908~~412,~~490~~206.6592 5133,~~129~~471.1350 23,~~445~~068,~~154~~311.6189 0.00 0.00 1-A7 162,150.00 162,150.00 0.00 0.00 0.00 0.00 1-A8 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 59,547.00 59,~~122~~059.9271 54.2864 8.93 0.00 0.00 2-A1 41,174,000.00 37,~~794~~209,502.29 67,~~622~~701.7758 ~~578~~577,~~377~~298.2342 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 75,000,000.00 5549,~~283~~943,~~029~~053.3513 6055,~~453~~665.7433 54,~~279~~172,~~522~~589.4802 0.00 0.00 2-A5 45,000.00 45,000.00 0.00 0.00 0.00 0.00 3-A1 74,058,000.00 6968,~~612~~871,000.00 1719,~~087~~737.7585 ~~723~~721,~~912~~262.2515 0.00 0.00 3-A2 55,000,000.00 4037,~~070~~363,~~540~~703.9938 6258,~~420~~770.7234 2,~~644~~147,~~416~~590.8941 0.00 0.00 3-A3 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 0.00 3-A6 68,029,000.00 5856,~~341~~617,~~270~~351.4969 39,~~754~~254.2310 1,~~684~~434,~~164~~426.5728 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-AP 623,454.00 ~~604~~603,~~797~~494.5961 1,~~281~~288.1867 21.80 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 45,000,000.00 45,000,000.00 0.00 0.00 0.00 0.00 B1 15,154,000.00 15,~~097~~085,~~967~~989.8679 119,~~978~~810.0744 0.00 0.00 0.00 B2 10,102,000.00 10,~~064~~056,~~647~~662.7085 76,~~984~~539.8586 0.00 0.00 0.00 B3 6,734,000.00 6,~~709~~703,~~100~~778.9323 54,~~322~~359.7148 0.00 0.00 0.00 B4 3,704,000.00 3,~~690~~687,~~304~~376.4068 2,~~927~~397.7391 0.00 0.00 0.00 B5 3,030,000.00 3,~~018~~016,~~796~~401.5355 21,~~394~~961.9857 0.00 0.00 0.00 B6 3,373,567.31 3,~~361~~358,~~093~~426.5398 2,~~666~~183.5599 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 673,545,818.31 ~~556~~535,~~954~~184,~~832~~035.5246 ~~438~~348,~~867~~646.2794 21,~~331~~788,~~929~~015.8329 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 1,224,000.00 ~~104~~102,~~009~~785,000.00 0.~~92389209~~91301953 1,224,000.00 1-A2 68,~~532~~160,~~139~~956.6407 2820,~~968~~807,~~877~~921.6558 0.~~38625170~~27743895 68,~~532~~160,~~139~~956.6407 1-A3 0.00 4,500,000.00 1.00000000 0.00 1-A5 387,000.00 24,~~511~~124,000.00 0.~~90047759~~88626010 387,000.00 1-A6 23,~~496~~101,~~283~~783.7439 2825,~~412~~310,~~206~~423.9252 0.~~61765667~~55022660 23,~~496~~101,~~283~~783.7439 1-A7 0.00 162,150.00 1.00000000 0.00 1-A8 0.00 0.00 0.00000000 0.00 1-AP 63.2157 5958,~~059~~996.7114 0.~~99181672~~99074916 63.2157 2-A1 585,000.00 3736,~~209~~624,502.29 0.~~90371356~~88950557 585,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 54,~~339~~228,~~976~~254.2235 4945,~~943~~714,~~053~~798.1378 0.~~66590738~~60953065 54,~~339~~228,~~976~~254.2235 2-A5 0.00 45,000.00 1.00000000 0.00 3-A1 741,000.00 68,~~871~~130,000.00 0.~~92996030~~91995463 741,000.00 3-A2 2,~~706~~206,~~837~~360.6175 3735,~~363~~157,~~703~~342.3863 0.~~67934006~~63922441 2,~~706~~206,~~837~~360.6175 3-A3 0.00 7,000,000.00 1.00000000 0.00 3-A5 0.00 0.00 0.00000000 0.00 3-A6 1,~~723~~473,~~918~~680.8138 5655,~~617~~143,~~351~~671.6931 0.~~83225318~~81059065 1,~~723~~473,~~918~~680.8138 3-A7 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00000000 0.00 3-AP 1,~~302~~310.9747 ~~603~~602,~~494~~184.6114 0.~~96798579~~96588383 1,~~302~~310.9747 3-AX 0.00 0.00 0.00000000 0.00 A4 0.00 45,000,000.00 1.00000000 0.00 B1 119,~~978~~810.0744 15,~~085~~076,~~989~~179.7935 0.~~99551206~~99486468 119,~~978~~810.0744 B2 76,~~984~~539.8586 10,~~056~~050,~~662~~122.8599 0.~~99551206~~99486468 76,~~984~~539.8586 B3 54,~~322~~359.7148 6,~~703~~699,~~778~~418.2375 0.~~99551206~~99486468 54,~~322~~359.7148 B4 2,~~927~~397.7391 3,~~687~~684,~~376~~978.6877 0.~~99551206~~99486468 2,~~927~~397.7391 B5 21,~~394~~961.9857 3,~~016~~014,~~401~~439.5598 0.~~99551206~~99486468 21,~~394~~961.9857 B6 2,~~666~~183.5599 3,~~358~~356,~~426~~242.9899 0.~~99551207~~99486469 2,~~666~~183.5599 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 2122,~~770~~136,~~797~~662.0923 ~~535~~513,~~184~~047,~~035~~373.4622 0.~~79457703~~76171117 2122,~~770~~136,~~797~~662.0923

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 112,577,000.00 ~~934~~923.~~76464997~~89209164 0.~~22269282~~11732636 10.~~64986551~~75523197 0.00000000 1-A2 75,000,000.00 ~~473~~386.~~34689720~~25170200 1.~~78389227~~17420387 85107.~~31130307~~63854373 0.00000000 1-A3 4,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 27,220,000.00 ~~914~~900.~~69507715~~47759001 0.~~29120389~~15342175 1314.~~92628325~~06406539 0.00000000 1-A6 46,000,000.00 ~~671~~617.~~92370978~~65667217 10.~~11150283~~72764130 5366.~~15553500~~70243239 0.00000000 1-A7 162,150.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 59,547.00 ~~992~~991.~~87823064~~81671621 0.~~91154886~~91759451 0.14996557 0.00000000 2-A1 41,174,000.00 ~~917~~903.~~92155948~~71356414 0.~~16084835~~18704959 14.~~04714699~~02094574 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 75,000,000.00 ~~737~~665.~~10705800~~90737507 0.~~80604987~~74220440 7055.~~39363307~~63452027 0.00000000 2-A5 45,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 ~~939~~929.~~96597262~~96030139 0.~~23073469~~26651881 9.~~77493654~~73915242 0.00000000 3-A2 55,000,000.00 ~~728~~679.~~55529073~~34006145 1.~~13492218~~06855164 4839.~~08030709~~04709836 0.00000000 3-A3 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 68,029,000.00 ~~857~~832.~~59412148~~25318158 0.~~58437181~~57702009 2421.~~75656808~~08551177 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 623,454.00 ~~970~~967.~~07572331~~98578564 2.~~05497118~~06698489 0.03496649 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 45,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 15,154,000.00 ~~996~~995.~~30248515~~51206216 0.~~79042299~~64738287 0.00000000 0.00000000 B2 10,102,000.00 ~~996~~995.~~30248466~~51206197 0.~~79042269~~64738270 0.00000000 0.00000000 B3 6,734,000.00 ~~996~~995.~~30248441~~51206267 0.~~79042323~~64738343 0.00000000 0.00000000 B4 3,704,000.00 ~~996~~995.~~30248380~~51206263 0.~~79042387~~64738391 0.00000000 0.00000000 B5 3,030,000.00 ~~996~~995.~~30248515~~51206271 0.~~79042244~~64738284 0.00000000 0.00000000 B6 3,373,567.31 ~~996~~995.~~30249559~~51207117 0.~~79042442~~64738296 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 $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 10.87255834 ~~923~~913.~~89209164~~01953330 0.~~92389209~~91301953 10.87255834 1-A2 0.00000000 87108.~~09519520~~81274760 ~~386~~277.~~25170200~~43895440 0.~~38625170~~27743895 87108.~~09519520~~81274760 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 14.21748714 ~~900~~886.~~47759001~~26010287 0.~~90047759~~88626010 14.21748714 1-A6 0.00000000 5467.~~26703783~~43007370 ~~617~~550.~~65667217~~22659826 0.~~61765667~~55022660 5467.~~26703783~~43007370 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 1.~~06151443~~06756008 ~~991~~990.~~81671621~~74915613 0.~~99181672~~99074916 1.~~06151443~~06756008 2-A1 0.00000000 14.20799534 ~~903~~889.~~71356414~~50556881 0.~~90371356~~88950557 14.20799534 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 7156.~~19968293~~37672467 ~~665~~609.~~90737507~~53065040 0.~~66590738~~60953065 7156.~~19968293~~37672467 2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A1 0.00000000 10.00567123 ~~929~~919.~~96030139~~95463015 0.~~92996030~~91995463 10.00567123 3-A2 0.00000000 4940.~~21522927~~11565000 ~~679~~639.~~34006145~~22441145 0.~~67934006~~63922441 4940.~~21522927~~11565000 3-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 2521.~~34094004~~66253186 ~~832~~810.~~25318158~~59064972 0.~~83225318~~81059065 2521.~~34094004~~66253186 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 0.00000000 2.~~08992163~~10195139 ~~967~~965.~~98578564~~88383425 0.~~96798579~~96588383 2.~~08992163~~10195139 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~79042299~~64738287 ~~995~~994.~~51206216~~86467929 0.~~99551206~~99486468 0.~~79042299~~64738287 B2 0.00000000 0.~~79042269~~64738270 ~~995~~994.~~51206197~~86467927 0.~~99551206~~99486468 0.~~79042269~~64738270 B3 0.00000000 0.~~79042323~~64738343 ~~995~~994.~~51206267~~86467924 0.~~99551206~~99486468 0.~~79042323~~64738343 B4 0.00000000 0.~~79042387~~64738391 ~~995~~994.~~51206263~~86467873 0.~~99551206~~99486468 0.~~79042387~~64738391 B5 0.00000000 0.~~79042244~~64738284 ~~995~~994.~~51206271~~86467987 0.~~99551206~~99486468 0.~~79042244~~64738284 B6 0.00000000 0.~~79042442~~64738296 ~~995~~994.~~51207117~~86468820 0.~~99551207~~99486469 0.~~79042442~~64738296 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 112,577,000.00 6.50000% ~~105~~104,~~233~~009,000.00 ~~570~~563,~~012~~382.08 0.00 0.00 1-A2 75,000,000.00 7.00000% 3528,~~501~~968,~~017~~877.2965 ~~207~~168,~~089~~985.2712 0.00 0.00 1-A3 4,500,000.00 7.00000% 4,500,000.00 26,250.00 0.00 0.00 1-A5 27,220,000.00 6.00000% 24,~~898~~511,000.00 ~~124~~122,~~490~~555.00 0.00 0.00 1-A6 46,000,000.00 7.00000% 3028,~~908~~412,~~490~~206.6592 ~~180~~165,~~299~~737.5387 0.00 0.00 1-A7 162,150.00 0.00000% 162,150.00 0.00 0.00 0.00 1-A8 0.00 7.00000% 1110,~~073~~930,~~500~~785.0071 6463,~~595~~762.4292 0.00 0.00 1-AP 59,547.00 0.00000% 59,~~122~~059.9271 0.00 0.00 0.00 2-A1 41,174,000.00 6.00000% 37,~~794~~209,502.29 ~~188~~186,~~972~~047.51 0.00 0.00 2-A2 0.00 7.00000% 5,~~399~~315,~~214~~643.6118 31,~~495~~007.4292 0.00 0.00 2-A3 75,000,000.00 7.00000% 5549,~~283~~943,~~029~~053.3513 ~~322~~291,~~484~~334.3448 0.00 0.00 2-A5 45,000.00 0.00000% 45,000.00 0.00 0.00 0.00 3-A1 74,058,000.00 6.10000% 6968,~~612~~871,000.00 ~~353~~350,~~861~~094.0025 0.00 0.00 3-A2 55,000,000.00 7.00000% 4037,~~070~~363,~~540~~703.9938 ~~233~~217,~~744~~954.8294 0.00 0.00 3-A3 7,000,000.00 7.00000% 7,000,000.00 40,833.33 0.00 0.00 3-A5 0.00 7.00000% 8,~~950~~854,~~114~~842.2986 5251,~~209~~653.0025 0.00 0.00 3-A6 68,029,000.00 43.~~08000~~16125% 5856,~~341~~617,~~270~~351.4969 ~~198~~149,~~360~~151.3234 0.00 0.00 3-A7 0.00 45.~~42000~~33875% 5856,~~341~~617,~~270~~351.4969 ~~214~~251,~~890~~888.3524 0.00 0.00 3-A8 0.00 7.50000% 960,000.00 6,000.00 0.00 0.00 3-AP 623,454.00 0.00000% ~~604~~603,~~797~~494.5961 0.00 0.00 0.00 3-AX 0.00 7.50000% 2,~~495~~458,~~646~~126.4698 15,~~597~~363.7929 0.00 0.00 A4 45,000,000.00 7.00000% 45,000,000.00 262,500.00 0.00 0.00 B1 15,154,000.00 7.~~17397~~17401% 15,~~097~~085,~~967~~989.8679 90,~~260~~189.3322 0.00 0.00 B2 10,102,000.00 7.~~17397~~17401% 10,~~064~~056,~~647~~662.7085 60,~~169~~122.5818 0.00 0.00 B3 6,734,000.00 7.~~17397~~17401% 6,~~709~~703,~~100~~778.9323 40,~~109~~077.0849 0.00 0.00 B4 3,704,000.00 7.~~17397~~17401% 3,~~690~~687,~~304~~376.4068 22,~~061~~044.7840 0.00 0.00 B5 3,030,000.00 7.~~17397~~17401% 3,~~018~~016,~~796~~401.5355 18,~~047~~033.3008 0.00 0.00 B6 3,373,567.31 7.~~17397~~17401% 3,~~361~~358,~~093~~426.5398 20,~~093~~077.6683 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 673,545,818.31 3,~~344~~215,~~426~~045.9174 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 ~~570~~563,~~012~~382.08 0.00 ~~104~~102,~~009~~785,000.00 1-A2 0.00 0.00 ~~207~~168,~~089~~985.2712 0.00 2820,~~968~~807,~~877~~921.6558 1-A3 0.00 0.00 26,250.00 0.00 4,500,000.00 1-A5 0.00 0.00 ~~124~~122,~~490~~555.00 0.00 24,~~511~~124,000.00 1-A6 0.00 0.00 ~~180~~165,~~299~~737.5387 0.00 2825,~~412~~310,~~206~~423.9252 1-A7 0.00 0.00 0.00 0.00 162,150.00 1-A8 0.00 0.00 6463,~~595~~762.4292 0.00 10,~~930~~788,~~785~~071.7143 1-AP 0.00 0.00 0.00 0.00 5958,~~059~~996.7114 2-A1 0.00 0.00 ~~188~~186,~~972~~047.51 0.00 3736,~~209~~624,502.29 2-A2 0.00 0.00 31,~~495~~007.4292 0.00 5,~~315~~232,~~643~~071.1876 2-A3 0.00 0.00 ~~322~~291,~~484~~334.3448 0.00 4945,~~943~~714,~~053~~798.1378 2-A5 0.00 0.00 0.00 0.00 45,000.00 3-A1 0.00 0.00 ~~353~~350,~~861~~094.0025 0.00 68,~~871~~130,000.00 3-A2 0.00 0.00 ~~233~~217,~~744~~954.8294 0.00 3735,~~363~~157,~~703~~342.3863 3-A3 0.00 0.00 40,833.33 0.00 7,000,000.00 3-A5 0.00 0.00 5251,~~209~~653.0025 0.00 8,~~854~~759,~~842~~571.8643 3-A6 0.00 0.00 ~~198~~149,~~360~~151.3234 0.00 5655,~~617~~143,~~351~~671.6931 3-A7 0.00 0.00 ~~214~~251,~~890~~888.3524 0.00 5655,~~617~~143,~~351~~671.6931 3-A8 0.00 0.00 6,000.00 0.00 960,000.00 3-AP 0.00 0.00 0.00 0.00 ~~603~~602,~~494~~184.6114 3-AX 0.00 0.00 15,~~597~~363.7929 0.00 2,~~458~~138,~~126~~330.9805 A4 0.00 0.00 262,500.00 0.00 45,000,000.00 B1 0.00 0.00 90,~~260~~189.3322 0.00 15,~~085~~076,~~989~~179.7935 B2 0.00 0.00 60,~~169~~122.5818 0.00 10,~~056~~050,~~662~~122.8599 B3 0.00 0.00 40,~~109~~077.0849 0.00 6,~~703~~699,~~778~~418.2375 B4 0.00 0.00 22,~~061~~044.7840 0.00 3,~~687~~684,~~376~~978.6877 B5 0.00 0.00 18,~~047~~033.3008 0.00 3,~~016~~014,~~401~~439.5598 B6 0.00 0.00 20,~~093~~077.6683 0.00 3,~~358~~356,~~426~~242.9899 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 3,~~344~~215,~~426~~045.9174 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 112,577,000.00 6.50000% ~~934~~923.~~76464997~~89209164 5.~~06330849~~00441547 0.00000000 0.00000000 1-A2 75,000,000.00 7.00000% ~~473~~386.~~34689720~~25170200 2.~~76119027~~25313493 0.00000000 0.00000000 1-A3 4,500,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 1-A5 27,220,000.00 6.00000% ~~914~~900.~~69507715~~47759001 4.~~57347539~~50238795 0.00000000 0.00000000 1-A6 46,000,000.00 7.00000% ~~671~~617.~~92370978~~65667217 3.~~91955500~~60299717 0.00000000 0.00000000 1-A7 162,150.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 7.00000% ~~928~~916.~~22287585~~26002140 5.~~41463372~~34485041 0.00000000 0.00000000 1-AP 59,547.00 0.00000% ~~992~~991.~~87823064~~81671621 0.00000000 0.00000000 0.00000000 2-A1 41,174,000.00 6.00000% ~~917~~903.~~92155948~~71356414 4.~~58960776~~51856779 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~917~~903.~~92155899~~71356341 5.~~35454267~~27166270 0.00000000 0.00000000 2-A3 75,000,000.00 7.00000% ~~737~~665.~~10705800~~90737507 43.~~29979120~~88445973 0.00000000 0.00000000 2-A5 45,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 6.10000% ~~939~~929.~~96597262~~96030139 4.~~77816036~~72729820 0.00000000 0.00000000 3-A2 55,000,000.00 7.00000% ~~728~~679.~~55529073~~34006145 43.~~24990582~~96281709 0.00000000 0.00000000 3-A3 7,000,000.00 7.00000% 1000.00000000 5.83333286 0.00000000 0.00000000 3-A5 0.00 7.00000% ~~939~~929.~~96597278~~96030141 5.~~48313484~~42476842 0.00000000 0.00000000 3-A6 68,029,000.00 43.~~08000~~16125% ~~857~~832.~~59412148~~25318158 2.~~91582002~~19246704 0.00000000 0.00000000 3-A7 0.00 45.~~42000~~33875% ~~857~~832.~~59412148~~25318158 3.~~15880507~~70265975 0.00000000 0.00000000 3-A8 0.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000 3-AP 623,454.00 0.00000% ~~970~~967.~~07572331~~98578564 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.50000% ~~574~~565.~~24910130~~61585616 3.~~58905680~~53509827 0.00000000 0.00000000 A4 45,000,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 B1 15,154,000.00 7.~~17397~~17401% ~~996~~995.~~30248515~~51206216 5.~~95620496~~95151247 0.00000000 0.00000000 B2 10,102,000.00 7.~~17397~~17401% ~~996~~995.~~30248466~~51206197 5.~~95620471~~95151257 0.00000000 0.00000000 B3 6,734,000.00 7.~~17397~~17401% ~~996~~995.~~30248441~~51206267 5.~~95620434~~95151322 0.00000000 0.00000000 B4 3,704,000.00 7.~~17397~~17401% ~~996~~995.~~30248380~~51206263 5.~~95620410~~95151188 0.00000000 0.00000000 B5 3,030,000.00 7.~~17397~~17401% ~~996~~995.~~30248515~~51206271 5.~~95620462~~95151155 0.00000000 0.00000000 B6 3,373,567.31 7.~~17397~~17401% ~~996~~995.~~30249559~~51207117 5.~~95620545~~95151309 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.00000% 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 5.~~06330849~~00441547 0.00000000 ~~923~~913.~~89209164~~01953330 1-A2 0.00000000 0.00000000 2.~~76119027~~25313493 0.00000000 ~~386~~277.~~25170200~~43895440 1-A3 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~57347539~~50238795 0.00000000 ~~900~~886.~~47759001~~26010287 1-A6 0.00000000 0.00000000 3.~~91955500~~60299717 0.00000000 ~~617~~550.~~65667217~~22659826 1-A7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.~~41463372~~34485041 0.00000000 ~~916~~904.~~26002140~~29716780 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~990.~~81671621~~74915613 2-A1 0.00000000 0.00000000 4.~~58960776~~51856779 0.00000000 ~~903~~889.~~71356414~~50556881 2-A2 0.00000000 0.00000000 5.~~35454267~~27166270 0.00000000 ~~903~~889.~~71356341~~50556953 2-A3 0.00000000 0.00000000 43.~~29979120~~88445973 0.00000000 ~~665~~609.~~90737507~~53065040 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A1 0.00000000 0.00000000 4.~~77816036~~72729820 0.00000000 ~~929~~919.~~96030139~~95463015 3-A2 0.00000000 0.00000000 43.~~24990582~~96281709 0.00000000 ~~679~~639.~~34006145~~22441145 3-A3 0.00000000 0.00000000 5.83333286 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 5.~~48313484~~42476842 0.00000000 ~~929~~919.~~96030141~~95463003 3-A6 0.00000000 0.00000000 2.~~91582002~~19246704 0.00000000 ~~832~~810.~~25318158~~59064972 3-A7 0.00000000 0.00000000 3.~~15880507~~70265975 0.00000000 ~~832~~810.~~25318158~~59064972 3-A8 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~967~~965.~~98578564~~88383425 3-AX 0.00000000 0.00000000 3.~~58905680~~53509827 0.00000000 ~~565~~492.~~61585616~~03047354 A4 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 B1 0.00000000 0.00000000 5.~~95620496~~95151247 0.00000000 ~~995~~994.~~51206216~~86467929 B2 0.00000000 0.00000000 5.~~95620471~~95151257 0.00000000 ~~995~~994.~~51206197~~86467927 B3 0.00000000 0.00000000 5.~~95620434~~95151322 0.00000000 ~~995~~994.~~51206267~~86467924 B4 0.00000000 0.00000000 5.~~95620410~~95151188 0.00000000 ~~995~~994.~~51206263~~86467873 B5 0.00000000 0.00000000 5.~~95620462~~95151155 0.00000000 ~~995~~994.~~51206271~~86467987 B6 0.00000000 0.00000000 5.~~95620545~~95151309 0.00000000 ~~995~~994.~~51207117~~86468820 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 25,~~812~~750,~~321~~174.0715 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0268,203.0074 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2526,~~812~~018,~~321~~377.0789 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~697~~666,~~097~~669.0792 Payment of Interest and Principal 25,~~115~~351,~~224~~707.0097 Total Withdrawals (Pool Distribution Amount) 2526,~~812~~018,~~321~~377.0789 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~695~~664,~~222~~794.0792 MBIA Premium 1,875.00 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~697~~666,~~097~~669.0792

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 2 0 0 2 ~~705~~704,~~403~~977.1627 0.00 0.00 ~~705~~704,~~403~~977.1627 30 Days 5078 0 0 0 5078 1118,~~609~~892,~~045~~887.1331 0.00 0.00 0.00 1118,~~609~~892,~~045~~887.1331 60 Days 2215 0 0 0 2215 74,~~002~~481,~~041~~444.4750 0.00 0.00 0.00 74,~~002~~481,~~041~~444.4750 90 Days 1013 01 01 0 1015 24,~~328~~763,~~228~~277.8994 0493,555.0012 0106,757.0039 0.00 25,~~328~~363,~~228~~590.8945 120 Days 3 0 6 10 109 1839,~~075,712~~360.2982 0.00 1,~~652~~251,~~253~~511.4206 ~~537,919~~0.2200 32,~~265~~090,~~884~~871.9388 150 Days 20 0 127 2 169 ~~304,151~~0.4200 0.00 41,~~546~~860,~~733~~533.2265 0537,919.0022 42,~~850~~398,~~884~~452.6487 180+ Days 0 01 716 15 822 0.00 0341,530.0004 15,~~937~~640,~~803~~111.8316 ~~159~~859,~~584~~790.1252 26,~~097~~841,~~387~~431.9572 Totals 87109 24 2530 47 ~~118~~150 2228,~~319~~976,~~179~~970.2057 ~~705~~1,~~403~~540,062.1643 8,~~136~~858,~~790~~913.4726 ~~697~~1,~~503~~397,709.3474 3140,~~858~~773,~~876~~656.1700 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.~~112676~~116618% 0.000000% 0.000000% 0.~~112676~~116618% 0.~~131729~~137318% 0.000000% 0.000000% 0.~~131729~~137318% 30 Days 24.~~816901~~548105% 0.000000% 0.000000% 0.000000% 24.~~816901~~548105% 23.~~167913~~680012% 0.000000% 0.000000% 0.000000% 23.~~167913~~680012% 60 Days 10.~~239437~~874636% 0.000000% 0.000000% 0.000000% 10.~~239437~~874636% 10.~~307586~~872909% 0.000000% 0.000000% 0.000000% 10.~~307586~~872909% 90 Days 0.~~563380~~758017% 0.~~000000~~058309% 0.~~000000~~058309% 0.000000% 0.~~563380~~874636% 0.~~434782~~927805% 0.~~000000~~096136% 0.~~000000~~020795% 0.000000% 01.~~434782~~044736% 120 Days 0.~~169014~~174927% 0.000000% 0.~~338028~~349854% 0.~~056338~~000000% 0.~~563380~~524781% 0.~~200882~~163493% 0.000000% 0.~~308548~~243773% 0.~~100453~~000000% 0.~~609883~~407266% 150 Days 0.~~112676~~000000% 0.000000% 0.~~676056~~408163% 0.~~112676~~116618% 0.~~901408~~524781% 0.~~056798~~000000% 0.000000% 0.~~849073~~362400% 0.~~000000~~104777% 0.~~905871~~467178% 180+ Days 0.000000% 0.~~000000~~058309% 0.~~394366~~932945% 0.~~056338~~291545% 01.~~450704~~282799% 0.000000% 0.~~000000~~066524% 01.~~361872~~098597% 0.~~029801~~167473% 01.~~391673~~332594% Totals 46.~~901408~~355685% 0.~~112676~~233236% 1.~~408451~~749271% 0.~~225352~~408163% 68.~~647887~~746356% 45.~~167961~~644220% 0.~~131729~~299978% 1.~~519492~~725565% 0.~~130254~~272250% 57.~~949437~~942013%

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 1 0 0 1 ~~604~~603,~~261~~887.0794 0.00 0.00 ~~604~~603,~~261~~887.0794 30 Days 1529 0 0 0 1529 36,~~121~~115,~~117~~470.2345 0.00 0.00 0.00 36,~~121~~115,~~117~~470.2345 60 Days 4 0 0 0 4 1,~~418~~405,~~246~~127.6045 0.00 0.00 0.00 1,~~418~~405,~~246~~127.6045 90 Days 23 0 0 0 23 ~~639~~1,~~684~~163,756.5075 0.00 0.00 0.00 ~~639~~1,~~684~~163,756.5075 120 Days 31 0 40 10 8 1 402,~~075,712~~327.2949 0.00 ~~1,223,588~~0.2600 ~~537,919~~0.2200 2402,~~837,219~~327.7749 150 Days 0 0 35 02 37 0.00 0.00 1,~~142~~431,~~304~~868.4049 0537,919.0022 1,~~142~~969,~~304~~787.4071 180 Days 0 0 25 0 25 0.00 0.00 ~~433~~1,~~301~~575,605.3676 0.00 ~~433~~1,~~301~~575,605.3676 Totals 2437 1 910 12 3550 69,~~254~~086,~~760~~682.6214 ~~604~~603,~~261~~887.0794 23,~~799~~007,~~194~~474.0225 537,919.22 1013,~~196~~235,~~134~~963.9355 0-29 Days 0.~~137174~~143472% 0.000000% 0.000000% 0.~~137174~~143472% 0.~~259817~~274874% 0.000000% 0.000000% 0.~~259817~~274874% 30 Days 24.~~057613~~160689% 0.000000% 0.000000% 0.000000% 24.~~057613~~160689% 12.~~342003~~783605% 0.000000% 0.000000% 0.000000% 12.~~342003~~783605% 60 Days 0.~~548697~~573888% 0.000000% 0.000000% 0.000000% 0.~~548697~~573888% 0.~~609811~~639578% 0.000000% 0.000000% 0.000000% 0.~~609811~~639578% 90 Days 0.~~274348~~430416% 0.000000% 0.000000% 0.000000% 0.~~274348~~430416% 0.~~275049~~529712% 0.000000% 0.000000% 0.000000% 0.~~275049~~529712% 120 Days 0.~~411523~~143472% 0.000000% 0.~~548697~~000000% 0.~~137174~~000000% 10.~~097394~~143472% 0.~~462530~~183129% 0.000000% 0.~~526113~~000000% 0.~~231292~~000000% 10.~~219934~~183129% 150 Days 0.000000% 0.000000% 0.~~411523~~717360% 0.~~000000~~286944% 01.~~411523~~004304% 0.000000% 0.000000% 0.~~491163~~651750% 0.~~000000~~244847% 0.~~491163~~896597% 180 Days 0.000000% 0.000000% 0.~~274348~~717360% 0.000000% 0.~~274348~~717360% 0.000000% 0.000000% 0.~~186309~~717175% 0.000000% 0.~~186309~~717175% Totals 35.~~292181~~308465% 0.~~137174~~143472% 1.~~234568~~434720% 0.~~137174~~286944% 47.~~801097~~173601% 24.~~689393~~136024% 0.~~259817~~274874% 1.~~203584~~368925% 0.~~231292~~244847% 46.~~384086~~024670% 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 510 0 0 0 510 14,~~873~~167,~~962~~158.2455 0.00 0.00 0.00 14,~~873~~167,~~962~~158.2455 60 Days 20 0 0 0 20 ~~2,112,600~~0.5500 0.00 0.00 0.00 ~~2,112,600~~0.5500 90 Days 01 0 0 0 01 01,398,082.0061 0.00 0.00 0.00 01,398,082.0061 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 35,~~986~~565,~~562~~241.7916 0.00 0.00 0.00 35,~~986~~565,~~562~~241.7916 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.~~000000~~201681% 0.000000% 0.000000% 0.000000% 24.~~000000~~201681% 14.~~842946~~301773% 0.000000% 0.000000% 0.000000% 14.~~842946~~301773% 60 Days 0.~~800000~~000000% 0.000000% 0.000000% 0.000000% 0.~~800000~~000000% 20.~~077634~~000000% 0.000000% 0.000000% 0.000000% 20.~~077634~~000000% 90 Days 0.~~000000~~420168% 0.000000% 0.000000% 0.000000% 0.~~000000~~420168% 01.~~000000~~443246% 0.000000% 0.000000% 0.000000% 01.~~000000~~443246% 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.~~800000~~621849% 0.000000% 0.000000% 0.000000% 24.~~800000~~621849% 35.~~920580~~745019% 0.000000% 0.000000% 0.000000% 35.~~920580~~745019% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 1 0 0 1 101,~~142~~089.0933 0.00 0.00 101,~~142~~089.0933 30 Days 2837 0 0 0 2837 56,~~894~~807,~~864~~780.2954 0.00 0.00 0.00 56,~~894~~807,~~864~~780.2954 60 Days 1610 0 0 0 1610 32,~~471~~655,~~194~~741.3271 0.00 0.00 0.00 32,~~471~~655,~~194~~741.3271 90 Days 89 01 01 0 811 12,~~688~~201,~~544~~438.3958 0493,555.0012 0106,757.0039 0.00 12,~~688~~801,~~544~~751.3909 120 Days 02 0 26 0 28 0437,033.0033 0.00 ~~428~~1,~~665~~251,511.1606 0.00 ~~428~~1,~~665~~688,544.1639 150 Days 20 0 9 2 130 ~~304,151~~2 0.4200 0.00 ~~3,404,~~428,665.8216 0.00 3428,~~708,580~~665.2416 180 Days 0 ~~0 4~~ 1 10 5 16 0.00 0341,530.0004 13,~~122~~682,~~002~~005.4740 ~~159~~859,~~584~~790.1252 14,~~281~~883,~~586~~325.5996 Totals 5458 13 1519 35 7385 1112,~~358~~101,~~754~~994.4216 ~~101~~936,~~142~~174.0949 45,~~955~~468,~~096~~939.4501 ~~159~~859,~~584~~790.1252 1619,~~574~~366,~~577~~898.0818 0-29 Days 0.~~136799~~139276% 0.000000% 0.000000% 0.~~136799~~139276% 0.~~057582~~058554% 0.000000% 0.000000% 0.~~057582~~058554% 30 Days 35.~~830369~~153203% 0.000000% 0.000000% 0.000000% 35.~~830369~~153203% 3.~~356042~~943273% 0.000000% 0.000000% 0.000000% 3.~~356042~~943273% 60 Days 21.~~188782~~392758% 0.000000% 0.000000% 0.000000% 21.~~188782~~392758% 1.~~976207~~538286% 0.000000% 0.000000% 0.000000% 1.~~976207~~538286% 90 Days 1.~~094391~~253482% 0.~~000000~~139276% 0.~~000000~~139276% 0.000000% 1.~~094391~~532033% 01.~~961316~~275140% 0.~~000000~~285882% 0.~~000000~~061837% 0.000000% 01.~~961316~~622859% 120 Days 0.~~000000~~278552% 0.000000% 0.~~273598~~835655% 0.000000% 01.~~273598~~114206% 0.~~000000~~253143% 0.000000% 0.~~244046~~724913% 0.000000% 0.~~244046~~978056% 150 Days 0.~~273598~~000000% 0.000000% 10.~~231190~~278552% 0.~~273598~~000000% 10.~~778386~~278552% 0.~~173158~~000000% 0.000000% 10.~~938197~~248296% 0.000000% 20.~~111355~~248296% 180 Days 0.000000% 0.~~000000~~139276% 01.~~547196~~392758% 0.~~136799~~696379% 02.~~683995~~228412% 0.000000% 0.~~000000~~197825% 02.~~638774~~132729% 0.~~090854~~498017% 02.~~729628~~828570% Totals 78.~~387141~~077994% 0.~~136799~~417827% 2.~~051984~~646240% 0.~~410397~~696379% 911.~~986320~~838440% 67.~~466724~~009841% 0.~~057582~~542261% 23.~~821017~~167775% 0.~~090854~~498017% 911.~~436177~~217894% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 ~~719~~1,~~101~~802,477.3777 0.00 0.00 0.00 ~~719~~1,~~101~~802,477.3777 60 Days 01 0 0 0 01 0420,575.0034 0.00 0.00 0.00 0420,575.0034 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 382,500.00 0.00 382,500.00 Totals 23 0 1 0 34 ~~719~~2,~~101~~223,053.3711 0.00 382,500.00 0.00 12,~~101~~605,~~601~~553.3711 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.~~076923~~225806% 0.000000% 0.000000% 0.000000% 3.~~076923~~225806% 27.~~810066~~453726% 0.000000% 0.000000% 0.000000% 27.~~810066~~453726% 60 Days 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 01.~~000000~~739191% 0.000000% 0.000000% 0.000000% 01.~~000000~~739191% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 1.~~538462~~612903% 0.000000% 1.~~538462~~612903% 0.000000% 0.000000% 1.~~494713~~581739% 0.000000% 1.~~494713~~581739% Totals 34.~~076923~~838710% 0.000000% 1.~~538462~~612903% 0.000000% 46.~~615385~~451613% 29.~~810066~~192917% 0.000000% 1.~~494713~~581739% 0.000000% 410.~~304780~~774656%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0268,203.0074

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 330,240.00 0.04903007% 330,240.00 0.~~06170588~~06436832% Fraud 13,470,916.00 1.99999995% 13,470,916.00 2.~~51706237~~62566707% Special Hazard 8,000,000.00 1.18774399% 7,~~968~~964,~~714~~110.4804 1.~~48896714~~55231474% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~707757~~703653% Weighted Average Pass-Through Rate 7.~~209850~~213037% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 1,~~843~~775 Number Of Loans Paid In Full 6860 Ending Scheduled Collateral Loan Count 1,~~775~~715 Beginning Scheduled Collateral Balance ~~556~~535,~~954~~184,~~834~~037.5041 Ending Scheduled Collateral Balance ~~535~~513,~~184~~047,~~037~~375.4118 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2001 ~~535~~513,~~493~~391,~~964~~963.0027 Monthly P &I Constant 4,~~480~~230,~~390~~360.2321 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2425,~~829~~072,~~841~~536.2048 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~535~~513,~~184~~047,~~037~~375.4118 Scheduled Principal ~~438~~348,~~867~~646.2693 Unscheduled Principal 21,~~331~~788,~~929~~015.8330

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Ratio Fixed 30 Year Fixed 30 Year Ratio Weighted Average Coupon Rate 8.~~656065~~646288 8.~~397761~~410650 8.~~995776~~983188 Weighted Average Net Rate 56.~~590224~~998061 7.000000 67.~~204018~~474215 Weighted Average Maturity ~~349~~348 ~~349~~348 ~~349~~348 Beginning Loan Count ~~759~~729 ~~264~~250 ~~754~~731 Loans Paid In Full 3032 1412 2313 Ending Loan Count ~~729~~697 ~~250~~238 ~~731~~718 Beginning Scheduled Balance ~~243~~232,~~104~~446,~~701~~584.9513 ~~107~~101,~~558~~628,~~813~~348.8641 ~~180~~175,~~428~~531,~~882~~759.8568 Ending scheduled Balance ~~232~~219,~~446~~560,~~584~~323.1340 ~~101~~96,~~628~~809,~~348~~583.4151 ~~175~~172,~~531~~509,~~759~~135.6875 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 1,~~990~~826,~~211~~267.6902 ~~825~~781,~~276~~177.7786 1,~~469~~429,~~343~~512.1824 Scheduled Principal ~~236~~151,~~603~~433.2151 7268,~~565~~877.7446 ~~116~~115,~~761~~483.6520 Unscheduled Principal 1012,~~421~~734,~~514~~827.6122 54,~~857~~749,~~899~~887.7144 42,~~780~~907,~~361~~140.5273 Scheduled Interest 1,~~753~~674,~~608~~833.4851 ~~752~~712,~~711~~300.0340 1,~~352~~314,~~581~~029.5304 Servicing Fees ~~335~~319,~~873~~270.5672 ~~125~~119,~~285~~468.0734 ~~228~~220,~~675~~727.4325 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~285~~270,~~226~~844.7335 ~~102~~98,~~876~~295.9978 ~~191~~184,~~086~~158.1210 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,~~132~~084,~~508~~718.1944 ~~524~~494,~~548~~536.9728 ~~932~~909,~~819~~143.9869 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 0Pass-Through Rate 5.00599833 07.00000000 06.00215242

Group Level Collateral Statement ~~Group~~ 4 Total ~~Collateral~~Group ~~Description~~ Fixed 30 Year Ratio Fixed 30 Year Ratio Collateral Description 8.470793 8.703653 Weighted Average Coupon Rate 8.~~473537~~220793 87.~~707757~~213037 Weighted Average Net Rate ~~8.223537~~348 ~~7.209850~~348 Weighted Average Maturity ~~349~~65 ~~349~~1,775 Beginning Loan Count 663 ~~1,843~~60 Loans Paid In Full 62 1,715 68 Ending Loan Count ~~65 1,775 Beginning Scheduled Balance~~ 25,~~862~~577,~~435~~345.8419 ~~556~~535,~~954~~184,~~834~~037.5041 ~~Ending~~Beginning Scheduled Balance 2524,~~577~~168,~~345~~332.1952 ~~535~~513,~~184~~047,~~037~~375.4118 ~~Record~~Ending ~~Date~~Scheduled 08Balance 09/3130/2001 0809/3130/2001 ~~Principal~~Record ~~And~~Date ~~Interest Constant 195~~193,~~558~~403.5909 4,~~480~~230,~~390~~360.2321 ~~Scheduled~~ Principal And Interest Constant 12,~~936~~852.6676 ~~438~~348,~~867~~646.2693 ~~Unscheduled~~Scheduled Principal ~~272~~1,~~153~~396,159.9991 21,~~331~~788,~~929~~015.8330 ~~Scheduled~~Unscheduled ~~Interest~~Principal ~~182~~180,~~621~~550.9333 43,~~041~~881,~~522~~713.9728 ~~Servicing~~Scheduled ~~Fees~~Interest 5,~~388~~328.0161 ~~695~~664,~~222~~794.0792 ~~Master~~ Servicing Fees 0.00 0.00 ~~Trustee~~Master ~~Fee~~Servicing Fees 0.00 0.00 ~~FRY~~Trustee FeeFRY Amount 0.00 ~~579~~553,~~189~~298.8423 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~177~~175,~~233~~221.9272 2,~~767~~663,~~111~~620.0613 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 8.220793 7.213037

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