8-K 1 sac01001.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 2001-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-06 Pooling and Servicing Agreement) (Commission (State or other File Number) 52-2307316 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 2001-1 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 2001-1 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 2001-1 Trust By: Wells Fargo Bank Minnesota, NA 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 2001-1 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: 2001-1 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 8635722M4 SEN 6.75000% ~~109~~107,~~269~~672,~~500~~000.00 ~~614~~605,~~640~~655.9400 1,597,500.00 1-A2 8635722N2 SEN 7.15000% 3024,~~434~~556,~~600~~979.4373 ~~181~~146,~~339~~318.4967 56,~~877~~813,~~620~~080.7028 1-A3 8635722P7 SEN 7.10000% 108,~~144~~185,~~866~~659.8191 6048,~~023~~431.8082 12,~~959~~271,~~206~~026.9076 1-A4 8635722Q5 SEN 7.15000% 0.00 36,~~845~~231.8774 0.00 1-A5 8635722R3 SEN 6.75000% 20,000,000.00 112,500.00 0.00 1-A7A6 ~~8635722T9~~8635722S1 SEN 7.15000% ~~10,000,000~~0.00 595,~~583~~833.33 0.00 1-A8A7 ~~8635722U6~~8635722T9 SEN 67.~~85000~~15000% 3910,~~500~~000,000.00 ~~225~~59,~~479~~583.1733 0.00 1-A6A8 ~~8635722S1~~8635722U6 SEN 76.~~15000~~85000% 039,500,000.00 5225,~~833~~479.3317 0.00 1-A9 8635722V4 SEN 7.15000% 0.00 9,875.00 0.00 1-AP 8635722X0 PO 0.00000% 16,~~121~~102.6797 0.00 18.7082 1-AX 8635722W2 IO 7.15000% 0.00 54,~~344~~414.2892 0.00 2-A1 8635722Y8 SEN 6.50000% 2119,~~284~~985,~~517~~977.3984 ~~115~~108,~~291~~257.1438 1,~~298~~495,~~539~~213.5581 2-A2 8635722Z5 SEN 43.~~08000~~16125% 4239,~~569~~971,~~034~~955.7869 ~~144~~105,~~734~~301.7212 2,~~597~~990,~~079~~427.1063 2-A3 8635723A9 SEN 45.~~42000~~33875% 0.00 ~~156~~177,~~795~~833.9457 0.00 2-A4 8635723B7 SEN 7.00000% 6,082,000.00 35,478.33 0.00 2-A5 8635723C5 SEN 7.50000% 0.00 2,534.17 0.00 2-A6 8635723D3 SEN 6.50000% 2119,~~284~~985,~~517~~977.3984 ~~115~~108,~~291~~257.1438 1,~~298~~495,~~539~~213.5581 3-A 8635723E1 SEN 7.00000% 5957,~~312~~374,~~421~~589.7221 ~~345~~334,~~989~~685.1310 12,~~937~~742,~~832~~269.5200 3-AP 8635723G6 PO 0.00000% ~~512~~508,~~814~~343.4019 0.00 47,~~471~~261.2231 3-AX 8635723F8 IO 7.00000% 0.00 1,~~894~~564.9637 0.00 B1 8635723H4 SUB 7.~~21841~~21849% 11,~~693~~682,~~760~~798.3216 70,~~341~~276.9480 1011,~~962~~126.1672 B2 8635723J0 SUB 7.~~21841~~21849% 6,~~497~~491,~~306~~215.4563 39,~~083~~047.5031 6,~~090~~182.8125 B3 8635723K7 SUB 7.~~21841~~21849% 3,~~897~~893,~~588~~935.8510 23,~~445~~423.3261 3,~~653~~708.7459 B4 8635723M3 SUB 7.~~21841~~21849% 5,~~976~~970,~~567~~965.9125 35,~~951~~917.0879 5,~~602~~686.6576 B5 8635723N1 SUB 7.~~21841~~21849% 2,~~858~~855,~~099~~420.3203 17,~~192~~176.4452 2,~~679~~719.2951 B6 8635723P6 SUB 7.~~21841~~21849% 2,~~862~~859,~~325~~642.9772 17,~~217~~201.8692 2,~~683~~723.2553 LT-R SAC101LTR RES 0.00000% 0.00 0.00 0.00 R 8635723L5 RES 7.15000% 0.00 0.00 0.00 Totals ~~404~~387,~~196~~593,~~043~~563.4127 2,~~432~~331,~~706~~278.8835 1619,~~602~~444,~~480~~158.1478

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~107~~106,~~672~~074,~~000~~500.00 2,~~212~~203,~~140~~155.9400 0.00 1-A2 0.00 2417,~~556~~743,~~979~~899.7345 6,~~058~~959,~~960~~398.1995 0.00 1-A3 0.00 85,~~185~~914,~~659~~633.9115 2,~~019~~319,~~230~~458.7058 0.00 1-A4 0.00 0.00 36,~~845~~231.8774 0.00 1-A5 0.00 20,000,000.00 112,500.00 0.00 1-A7A6 0.00 ~~10,000,000~~0.00 595,~~583~~833.33 0.00 1-A8A7 0.00 3910,~~500~~000,000.00 ~~225~~59,~~479~~583.1733 0.00 1-A6A8 0.00 039,500,000.00 5225,~~833~~479.3317 0.00 1-A9 0.00 0.00 9,875.00 0.00 1-AP 0.00 16,~~102~~084.9715 18.7082 0.00 1-AX 0.00 0.00 54,~~344~~414.2892 0.00 2-A1 0.00 1918,~~985~~490,~~977~~764.8403 1,~~413~~603,~~830~~471.6919 0.00 2-A2 0.00 3936,~~971~~981,~~955~~528.6906 23,~~741~~095,~~813~~728.8275 0.00 2-A3 0.00 0.00 ~~156~~177,~~795~~833.9457 0.00 2-A4 0.00 6,082,000.00 35,478.33 0.00 2-A5 0.00 0.00 2,534.17 0.00 2-A6 0.00 1918,~~985~~490,~~977~~764.8403 1,~~413~~603,~~830~~471.6919 0.00 3-A 0.00 5754,~~374~~632,~~589~~320.21 23,~~283~~076,~~821~~954.6510 0.00 3-AP 0.00 ~~508~~501,~~343~~081.1988 47,~~471~~261.2231 0.00 3-AX 0.00 0.00 1,~~894~~564.9637 0.00 B1 0.00 11,~~682~~671,~~798~~671.1644 81,~~304~~403.1052 0.00 B2 0.00 6,~~491~~485,~~215~~033.6339 45,~~174~~229.3156 0.00 B3 0.00 3,~~893~~890,~~935~~226.1051 27,~~099~~132.0620 0.00 B4 0.00 5,~~970,~~965,278.2549 41,~~553~~604.7355 0.00 B5 0.00 2,~~855~~852,~~420~~700.0352 19,~~871~~896.7303 0.00 B6 0.00 2,~~859~~856,~~642~~919.7220 19,~~901~~925.1145 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~387~~368,~~593~~149,~~563~~404.2751 1921,~~035~~775,~~187~~437.0213 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 120,452,000.00 ~~109~~107,~~269~~672,~~500~~000.00 2219,~~911~~520.3584 1,~~574~~577,~~588~~979.6516 0.00 0.00 1-A2 75,000,000.00 3024,~~434~~556,~~600~~979.4373 8483,~~296~~253.8526 56,~~793~~729,~~323~~827.8602 0.00 0.00 1-A3 25,000,000.00 108,~~144~~185,~~866~~659.8191 2827,~~098~~751.9509 12,~~931~~243,~~107~~275.9567 0.00 0.00 1-A4 0.00 0.00 0.00 0.00 0.00 0.00 1-A5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 1-A7A6 ~~10,000,000~~0.00 ~~10,000,000~~0.00 0.00 0.00 0.00 0.00 1-A8A7 3910,~~500~~000,000.00 3910,~~500~~000,000.00 0.00 0.00 0.00 0.00 1-A6A8 039,500,000.00 039,500,000.00 0.00 0.00 0.00 0.00 1-A9 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 16,253.00 16,~~121~~102.6797 18.7082 0.00 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 30,000,000.00 2119,~~284~~985,~~517~~977.3984 11,~~807~~411.5293 1,~~286~~483,~~732~~801.0388 0.00 0.00 2-A2 60,000,000.00 4239,~~569~~971,~~034~~955.7869 2322,~~615~~823.0486 2,~~573~~967,~~464~~603.0577 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 2-A4 6,082,000.00 6,082,000.00 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A6 30,000,000.00 2119,~~284~~985,~~517~~977.3984 11,~~807~~411.5293 1,~~286~~483,~~732~~801.0388 0.00 0.00 3-A 72,395,000.00 5957,~~312~~374,~~421~~589.7221 ~~176~~173,~~055~~978.2986 12,~~761~~568,~~777~~290.2314 0.00 0.00 3-AP 542,621.00 ~~512~~508,~~814~~343.4019 2,~~830~~838.3731 14,~~640~~423.8400 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 B1 11,767,000.00 11,~~693~~682,~~760~~798.3216 1011,~~962~~126.1672 0.00 0.00 0.00 B2 6,538,000.00 6,~~497~~491,~~306~~215.4563 6,~~090~~182.8125 0.00 0.00 0.00 B3 3,922,000.00 3,~~897~~893,~~588~~935.8510 3,~~653~~708.7459 0.00 0.00 0.00 B4 6,014,000.00 5,~~976~~970,~~567~~965.9125 5,~~602~~686.6576 0.00 0.00 0.00 B5 2,876,000.00 2,~~858~~855,~~099~~420.3203 2,~~679~~719.2951 0.00 0.00 0.00 B6 2,880,253.00 2,~~862~~859,~~325~~642.9772 2,~~683~~723.2553 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 522,985,227.00 ~~404~~387,~~196~~593,~~043~~563.4127 ~~393~~385,~~113~~156.4926 1619,~~209~~059,~~366~~002.6452 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 1,597,500.00 ~~107~~106,~~672~~074,~~000~~500.00 0.~~89389964~~88063710 1,597,500.00 1-A2 56,~~877~~813,~~620~~080.7028 2417,~~556~~743,~~979~~899.7345 0.~~32742640~~23658533 56,~~877~~813,~~620~~080.7028 1-A3 12,~~959~~271,~~206~~026.9076 85,~~185~~914,~~659~~633.9115 0.~~32742640~~23658533 12,~~959~~271,~~206~~026.9076 1-A4 0.00 0.00 0.00000000 0.00 1-A5 0.00 20,000,000.00 1.00000000 0.00 1-A7A6 0.00 ~~10,000,000~~0.00 10.00000000 0.00 1-A8A7 0.00 3910,~~500~~000,000.00 1.00000000 0.00 1-A6A8 0.00 039,500,000.00 01.00000000 0.00 1-A9 0.00 0.00 0.00000000 0.00 1-AP 18.7082 16,~~102~~084.9715 0.~~99076909~~98961115 18.7082 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,~~298~~495,~~539~~213.5581 1918,~~985~~490,~~977~~764.8403 0.~~66619926~~61635880 1,~~298~~495,~~539~~213.5581 2-A2 2,~~597~~990,~~079~~427.1063 3936,~~971~~981,~~955~~528.6906 0.~~66619926~~61635880 2,~~597~~990,~~079~~427.1063 2-A3 0.00 0.00 0.00000000 0.00 2-A4 0.00 6,082,000.00 1.00000000 0.00 2-A5 0.00 0.00 0.00000000 0.00 2-A6 1,~~298~~495,~~539~~213.5581 1918,~~985~~490,~~977~~764.8403 0.~~66619926~~61635880 1,~~298~~495,~~539~~213.5581 3-A 12,~~937~~742,~~832~~269.5200 5754,~~374~~632,~~589~~320.21 0.~~79252143~~75464217 12,~~937~~742,~~832~~269.5200 3-AP 47,~~471~~261.2231 ~~508~~501,~~343~~081.1988 0.~~93682919~~92344727 47,~~471~~261.2231 3-AX 0.00 0.00 0.00000000 0.00 B1 1011,~~962~~126.1672 11,~~682~~671,~~798~~671.1644 0.~~99284424~~99189865 1011,~~962~~126.1672 B2 6,~~090~~182.8125 6,~~491~~485,~~215~~033.6339 0.~~99284424~~99189865 6,~~090~~182.8125 B3 3,~~653~~708.7459 3,~~893~~890,~~935~~226.1051 0.~~99284424~~99189865 3,~~653~~708.7459 B4 5,~~602~~686.6576 5,~~970,~~965,278.2549 0.~~99284424~~99189865 5,~~602~~686.6576 B5 2,~~679~~719.2951 2,~~855~~852,~~420~~700.0352 0.~~99284424~~99189865 2,~~679~~719.2951 B6 2,~~683~~723.2553 2,~~859~~856,~~642~~919.7220 0.~~99284428~~99189870 2,~~683~~723.2553 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1619,~~602~~444,~~480~~158.1478 ~~387~~368,~~593~~149,~~563~~404.2751 0.~~74111761~~70393844 1619,~~602~~444,~~480~~158.1478

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 120,452,000.00 ~~907~~893.~~16218909~~89964467 0.~~19021145~~16206323 13.~~07233296~~10048119 0.00000000 1-A2 75,000,000.00 ~~405~~327.~~79467240~~42639640 1.~~12395800~~11004347 7789.~~24431813~~73102693 0.00000000 1-A3 25,000,000.00 ~~405~~327.~~79467240~~42639640 1.~~12395800~~11004360 7789.~~24431800~~73102680 0.00000000 1-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A7A6 ~~10,000,000~~0.00 ~~1000~~0.00000000 0.00000000 0.00000000 0.00000000 1-A8A7 3910,~~500~~000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A6A8 039,500,000.00 01000.00000000 0.00000000 0.00000000 0.00000000 1-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 16,253.00 ~~991~~990.~~91964560~~76908878 1.~~15055682~~15794007 0.00000000 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 30,000,000.00 ~~709~~666.~~48391300~~19926133 0.~~39358400~~38039767 4249.~~89106767~~46006267 0.00000000 2-A2 60,000,000.00 ~~709~~666.~~48391300~~19926150 0.~~39358400~~38039767 4249.~~89106750~~46006283 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 6,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 30,000,000.00 ~~709~~666.~~48391300~~19926133 0.~~39358400~~38039767 4249.~~89106767~~46006267 0.00000000 3-A 72,395,000.00 ~~819~~792.~~28892493~~52143394 2.~~43187085~~40318889 2435.~~33562028~~47607072 0.00000000 3-AP 542,621.00 ~~945~~936.~~06921037~~82918649 5.~~21610848~~23074116 38.~~02391540~~15117734 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 11,767,000.00 ~~993~~992.~~77584091~~84423897 0.~~93160194~~94558681 0.00000000 0.00000000 B2 6,538,000.00 ~~993~~992.~~77584124~~84423830 0.~~93160141~~94558734 0.00000000 0.00000000 B3 3,922,000.00 ~~993~~992.~~77584141~~84423763 0.~~93160122~~94558644 0.00000000 0.00000000 B4 6,014,000.00 ~~993~~992.~~77584137~~84423844 0.~~93160126~~94558696 0.00000000 0.00000000 B5 2,876,000.00 ~~993~~992.~~77584145~~84423853 0.~~93160292~~94558762 0.00000000 0.00000000 B6 2,880,253.00 ~~993~~992.~~77588358~~84428139 0.~~93160219~~94558707 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 13.26254442 ~~893~~880.~~89964467~~63710026 0.~~89389964~~88063710 13.26254442 1-A2 0.00000000 7890.~~36827600~~84107040 ~~327~~236.~~42639640~~58532600 0.~~32742640~~23658533 7890.~~36827600~~84107040 1-A3 0.00000000 7890.~~36827600~~84107040 ~~327~~236.~~42639640~~58532600 0.~~32742640~~23658533 7890.~~36827600~~84107040 1-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A7A6 0.00000000 0.00000000 ~~1,000~~0.00000000 10.00000000 0.00000000 1-A8A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A6A8 0.00000000 0.00000000 01,000.00000000 01.00000000 0.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 1.~~15055682~~15794007 ~~990~~989.~~76908878~~61114871 0.~~99076909~~98961115 1.~~15055682~~15794007 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 4349.~~28465167~~84046033 ~~666~~616.~~19926133~~35880100 0.~~66619926~~61635880 4349.~~28465167~~84046033 2-A2 0.00000000 4349.~~28465167~~84046050 ~~666~~616.~~19926150~~35880100 0.~~66619926~~61635880 4349.~~28465167~~84046050 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 4349.~~28465167~~84046033 ~~666~~616.~~19926133~~35880100 0.~~66619926~~61635880 4349.~~28465167~~84046033 3-A 0.00000000 2637.~~76749113~~87925962 ~~792~~754.~~52143394~~64217432 0.~~79252143~~75464217 2637.~~76749113~~87925962 3-AP 0.00000000 813.~~24004231~~38191850 ~~936~~923.~~82918649~~44726798 0.~~93682919~~92344727 813.~~24004231~~38191850 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~93160194~~94558681 ~~992~~991.~~84423897~~89865216 0.~~99284424~~99189865 0.~~93160194~~94558681 B2 0.00000000 0.~~93160141~~94558734 ~~992~~991.~~84423830~~89865249 0.~~99284424~~99189865 0.~~93160141~~94558734 B3 0.00000000 0.~~93160122~~94558644 ~~992~~991.~~84423763~~89865120 0.~~99284424~~99189865 0.~~93160122~~94558644 B4 0.00000000 0.~~93160126~~94558696 ~~992~~991.~~84423844~~89865148 0.~~99284424~~99189865 0.~~93160126~~94558696 B5 0.00000000 0.~~93160292~~94558762 ~~992~~991.~~84423853~~89865090 0.~~99284424~~99189865 0.~~93160292~~94558762 B6 0.00000000 0.~~93160219~~94558707 ~~992~~991.~~84428139~~89869779 0.~~99284428~~99189870 0.~~93160219~~94558707 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 120,452,000.00 6.75000% ~~109~~107,~~269~~672,~~500~~000.00 ~~614~~605,~~640~~655.9400 0.00 0.00 1-A2 75,000,000.00 7.15000% 3024,~~434~~556,~~600~~979.4373 ~~181~~146,~~339~~318.4967 0.00 0.00 1-A3 25,000,000.00 7.10000% 108,~~144~~185,~~866~~659.8191 6048,~~023~~431.8082 0.00 0.00 1-A4 0.00 7.15000% 6,~~183~~080,~~922~~850.1577 36,~~845~~231.8774 0.00 0.00 1-A5 20,000,000.00 6.75000% 20,000,000.00 112,500.00 0.00 0.00 1-A7A6 ~~10,000,000~~0.00 7.15000% 10979,~~000,000~~020.0098 595,~~583~~833.33 0.00 0.00 1-A8A7 3910,~~500~~000,000.00 67.~~85000~~15000% 3910,~~500~~000,000.00 ~~225~~59,~~479~~583.1733 0.00 0.00 1-A6A9 0.00 7.15000% ~~979~~1,~~020~~657,342.9866 59,~~833~~875.3300 0.00 0.00 1-A9A8 039,500,000.00 76.~~15000~~85000% 139,~~657~~500,~~342~~000.6600 9225,~~875~~479.0017 0.00 0.00 1-AP 16,253.00 0.00000% 16,~~121~~102.6797 0.00 0.00 0.00 1-AX 0.00 7.15000% ~~896~~740,~~942~~965.6447 54,~~344~~414.2892 0.00 0.00 2-A1 30,000,000.00 6.50000% 2119,~~284~~985,~~517~~977.3984 ~~115~~108,~~291~~257.1438 0.00 0.00 2-A2 60,000,000.00 43.~~08000~~16125% 4239,~~569~~971,~~034~~955.7869 ~~144~~105,~~734~~301.7212 0.00 0.00 2-A3 0.00 45.~~42000~~33875% 4239,~~569~~971,~~034~~955.7869 ~~156~~177,~~795~~833.9457 0.00 0.00 2-A4 6,082,000.00 7.00000% 6,082,000.00 35,478.33 0.00 0.00 2-A5 0.00 7.50000% 405,466.67 2,534.17 0.00 0.00 2-A6 30,000,000.00 6.50000% 2119,~~284~~985,~~517~~977.3984 ~~115~~108,~~291~~257.1438 0.00 0.00 3-A 72,395,000.00 7.00000% 5957,~~312~~374,~~421~~589.7221 ~~345~~334,~~989~~685.1310 0.00 0.00 3-AP 542,621.00 0.00000% ~~512~~508,~~814~~343.4019 0.00 0.00 0.00 3-AX 0.00 7.00000% ~~324~~268,~~851~~178.10 1,~~894~~564.9637 0.00 0.00 B1 11,767,000.00 7.~~21841~~21849% 11,~~693~~682,~~760~~798.3216 70,~~341~~276.9480 0.00 0.00 B2 6,538,000.00 7.~~21841~~21849% 6,~~497~~491,~~306~~215.4563 39,~~083~~047.5031 0.00 0.00 B3 3,922,000.00 7.~~21841~~21849% 3,~~897~~893,~~588~~935.8510 23,~~445~~423.3261 0.00 0.00 B4 6,014,000.00 7.~~21841~~21849% 5,~~976~~970,~~567~~965.9125 35,~~951~~917.0879 0.00 0.00 B5 2,876,000.00 7.~~21841~~21849% 2,~~858~~855,~~099~~420.3203 17,~~192~~176.4452 0.00 0.00 B6 2,880,253.00 7.~~21841~~21849% 2,~~862~~859,~~325~~642.9772 17,~~217~~201.8692 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 7.15000% 0.00 0.00 0.00 0.00 Totals 522,985,227.00 2,~~432~~331,~~706~~278.8835 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 ~~614~~605,~~640~~655.9400 0.00 ~~107~~106,~~672~~074,~~000~~500.00 1-A2 0.00 0.00 ~~181~~146,~~339~~318.4967 0.00 2417,~~556~~743,~~979~~899.7345 1-A3 0.00 0.00 6048,~~023~~431.8082 0.00 85,~~185~~914,~~659~~633.9115 1-A4 0.00 0.00 36,~~845~~231.8774 0.00 65,~~080~~975,~~850~~598.7783 1-A5 0.00 0.00 112,500.00 0.00 20,000,000.00 1-A7A6 0.00 0.00 595,~~583~~833.33 0.00 10979,~~000,000~~020.0098 1-A8A7 0.00 0.00 ~~225~~59,~~479~~583.1733 0.00 3910,~~500~~000,000.00 1-A6A9 0.00 0.00 59,~~833~~875.3300 0.00 ~~979~~1,~~020~~657,342.9866 1-A9A8 0.00 0.00 9225,~~875~~479.0017 0.00 139,~~657~~500,~~342~~000.6600 1-AP 0.00 0.00 0.00 0.00 16,~~102~~084.9715 1-AX 0.00 0.00 54,~~344~~414.2892 0.00 ~~740~~654,~~965~~930.4744 2-A1 0.00 0.00 ~~115~~108,~~291~~257.1438 0.00 1918,~~985~~490,~~977~~764.8403 2-A2 0.00 0.00 ~~144~~105,~~734~~301.7212 0.00 3936,~~971~~981,~~955~~528.6906 2-A3 0.00 0.00 ~~156~~177,~~795~~833.9457 0.00 3936,~~971~~981,~~955~~528.6906 2-A4 0.00 0.00 35,478.33 0.00 6,082,000.00 2-A5 0.00 0.00 2,534.17 0.00 405,466.67 2-A6 0.00 0.00 ~~115~~108,~~291~~257.1438 0.00 1918,~~985~~490,~~977~~764.8403 3-A 0.00 0.00 ~~345~~334,~~989~~685.1310 0.00 5754,~~374~~632,~~589~~320.21 3-AP 0.00 0.00 0.00 0.00 ~~508~~501,~~343~~081.1988 3-AX 0.00 0.00 1,~~894~~564.9637 0.00 ~~268~~265,~~178~~254.1039 B1 0.00 0.00 70,~~341~~276.9480 0.00 11,~~682~~671,~~798~~671.1644 B2 0.00 0.00 39,~~083~~047.5031 0.00 6,~~491~~485,~~215~~033.6339 B3 0.00 0.00 23,~~445~~423.3261 0.00 3,~~893~~890,~~935~~226.1051 B4 0.00 0.00 35,~~951~~917.0879 0.00 5,~~970,~~965,278.2549 B5 0.00 0.00 17,~~192~~176.4452 0.00 2,~~855~~852,~~420~~700.0352 B6 0.00 0.00 17,~~217~~201.8692 0.00 2,~~859~~856,~~642~~919.7220 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 2,~~432~~331,~~706~~278.8835 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 120,452,000.00 6.75000% ~~907~~893.~~16218909~~89964467 5.~~10278733~~02818550 0.00000000 0.00000000 1-A2 75,000,000.00 7.15000% ~~405~~327.~~79467240~~42639640 21.~~41785987~~95091560 0.00000000 0.00000000 1-A3 25,000,000.00 7.10000% ~~405~~327.~~79467240~~42639640 21.~~40095200~~93727280 0.00000000 0.00000000 1-A4 0.00 7.15000% ~~894~~879.~~48366973~~57473912 5.~~32963194~~24080009 0.00000000 0.00000000 1-A5 20,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A7A6 ~~10,000,000~~0.00 7.15000% 1000.00000000 5.~~95833300~~95832992 0.00000000 0.00000000 1-A8A7 3910,~~500~~000,000.00 67.~~85000~~15000% 1000.00000000 5.~~70833342~~95833300 0.00000000 0.00000000 1-A6A9 0.00 7.15000% 1000.00000000 5.~~95832992~~95833332 0.00000000 0.00000000 1-A9A8 039,500,000.00 76.~~15000~~85000% 1000.00000000 5.~~95833332~~70833342 0.00000000 0.00000000 1-AP 16,253.00 0.00000% ~~991~~990.~~91964560~~76908878 0.00000000 0.00000000 0.00000000 1-AX 0.00 7.15000% ~~940~~776.~~55919138~~99715927 54.~~60416179~~62960885 0.00000000 0.00000000 2-A1 30,000,000.00 6.50000% ~~709~~666.~~48391300~~19926133 3.~~84303800~~60857933 0.00000000 0.00000000 2-A2 60,000,000.00 43.~~08000~~16125% ~~709~~666.~~48391300~~19926150 21.~~41224533~~75501867 0.00000000 0.00000000 2-A3 0.00 45.~~42000~~33875% ~~709~~666.~~48391300~~19926150 2.~~61326567~~96389283 0.00000000 0.00000000 2-A4 6,082,000.00 7.00000% 1000.00000000 5.83333279 0.00000000 0.00000000 2-A5 0.00 7.50000% 1000.00000000 6.25000817 0.00000000 0.00000000 2-A6 30,000,000.00 6.50000% ~~709~~666.~~48391300~~19926133 3.~~84303800~~60857933 0.00000000 0.00000000 3-A 72,395,000.00 7.00000% ~~819~~792.~~28892493~~52143394 4.~~77918544~~62304165 0.00000000 0.00000000 3-AP 542,621.00 0.00000% ~~945~~936.~~06921037~~82918649 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.00000% ~~696~~575.~~68030012~~13857639 43.~~06395823~~35497020 0.00000000 0.00000000 B1 11,767,000.00 7.~~21841~~21849% ~~993~~992.~~77584091~~84423897 5.~~97789921~~97236339 0.00000000 0.00000000 B2 6,538,000.00 7.~~21841~~21849% ~~993~~992.~~77584124~~84423830 5.~~97789844~~97236311 0.00000000 0.00000000 B3 3,922,000.00 7.~~21841~~21849% ~~993~~992.~~77584141~~84423763 5.~~97789903~~97236359 0.00000000 0.00000000 B4 6,014,000.00 7.~~21841~~21849% ~~993~~992.~~77584137~~84423844 5.~~97789824~~97236282 0.00000000 0.00000000 B5 2,876,000.00 7.~~21841~~21849% ~~993~~992.~~77584145~~84423853 5.~~97789986~~97236439 0.00000000 0.00000000 B6 2,880,253.00 7.~~21841~~21849% ~~993~~992.~~77588358~~84428139 5.~~97789847~~97236423 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.15000% 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.~~10278733~~02818550 0.00000000 ~~893~~880.~~89964467~~63710026 1-A2 0.00000000 0.00000000 21.~~41785987~~95091560 0.00000000 ~~327~~236.~~42639640~~58532600 1-A3 0.00000000 0.00000000 21.~~40095200~~93727280 0.00000000 ~~327~~236.~~42639640~~58532600 1-A4 0.00000000 0.00000000 5.~~32963194~~24080009 0.00000000 ~~879~~864.~~57473912~~35039779 1-A5 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A7A6 0.00000000 0.00000000 5.~~95833300~~95832992 0.00000000 1000.00000000 1-A8A7 0.00000000 0.00000000 5.~~70833342~~95833300 0.00000000 1000.00000000 1-A6A9 0.00000000 0.00000000 5.~~95832992~~95833332 0.00000000 1000.00000000 1-A9A8 0.00000000 0.00000000 5.~~95833332~~70833342 0.00000000 1000.00000000 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~989.~~76908878~~61114871 1-AX 0.00000000 0.00000000 54.~~60416179~~62960885 0.00000000 ~~776~~686.~~99715927~~77841546 2-A1 0.00000000 0.00000000 3.~~84303800~~60857933 0.00000000 ~~666~~616.~~19926133~~35880100 2-A2 0.00000000 0.00000000 21.~~41224533~~75501867 0.00000000 ~~666~~616.~~19926150~~35880100 2-A3 0.00000000 0.00000000 2.~~61326567~~96389283 0.00000000 ~~666~~616.~~19926150~~35880100 2-A4 0.00000000 0.00000000 5.83333279 0.00000000 1000.00000000 2-A5 0.00000000 0.00000000 6.25000817 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 3.~~84303800~~60857933 0.00000000 ~~666~~616.~~19926133~~35880100 3-A 0.00000000 0.00000000 4.~~77918544~~62304165 0.00000000 ~~792~~754.~~52143394~~64217432 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~936~~923.~~82918649~~44726798 3-AX 0.00000000 0.00000000 43.~~06395823~~35497020 0.00000000 ~~575~~568.~~13857639~~86834625 B1 0.00000000 0.00000000 5.~~97789921~~97236339 0.00000000 ~~992~~991.~~84423897~~89865216 B2 0.00000000 0.00000000 5.~~97789844~~97236311 0.00000000 ~~992~~991.~~84423830~~89865249 B3 0.00000000 0.00000000 5.~~97789903~~97236359 0.00000000 ~~992~~991.~~84423763~~89865120 B4 0.00000000 0.00000000 5.~~97789824~~97236282 0.00000000 ~~992~~991.~~84423844~~89865148 B5 0.00000000 0.00000000 5.~~97789986~~97236439 0.00000000 ~~992~~991.~~84423853~~89865090 B6 0.00000000 0.00000000 5.~~97789847~~97236423 0.00000000 ~~992~~991.~~84428139~~89869779 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 1922,~~421~~071,503.9154 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~214~~280,~~946~~482.0431 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1922,~~636~~351,~~449~~985.9585 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~601~~576,~~262~~548.9372 Payment of Interest and Principal 1921,~~035~~775,~~187~~437.0213 Total Withdrawals (Pool Distribution Amount) 1922,~~636~~351,~~449~~985.9585 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~600~~575,~~429~~715.6039 MBIA Premium 833.33 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~601~~576,~~262~~548.9372

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 10 0 10 0.00 ~~365,626~~0.5800 0.00 ~~365,626~~0.5800 30 Days 4869 0 0 0 4869 1423,~~380~~815,~~430~~034.3061 0.00 0.00 0.00 1423,~~380~~815,~~430~~034.3061 60 Days 2012 0 02 0 2014 64,~~961~~449,~~258~~573.8019 0.00 0613,681.0089 0.00 65,~~961~~063,~~258~~255.8008 90 Days 86 0 04 0 810 2,~~564~~006,~~331~~090.5146 0.00 01,315,139.0001 0.00 23,~~564~~321,~~331~~229.5147 120 Days 51 0 25 0 76 1131,~~854,139~~518.5395 0.00 ~~871~~1,~~135~~794,494.6754 0.00 21,~~725~~926,~~275~~013.2049 150 Days 13 0 35 0 48 ~~289~~1,~~159~~231,904.6447 0.00 1,~~642~~911,~~241~~138.3010 0.00 13,~~931~~143,~~400~~042.9457 180+ Days 21 0 59 1 811 ~~916~~498,~~257~~093.5588 0.00 23,~~011~~942,~~255~~656.7670 331,952.77 34,~~259~~772,~~466~~703.0835 Totals 8492 0 1125 1 96118 2632,~~965~~132,~~577~~215.3356 0.00 49,~~890~~577,~~259~~110.3124 331,952.77 3242,~~187~~041,~~789~~278.4157 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.~~086356~~000000% 0.000000% 0.~~086356~~000000% 0.000000% 0.~~094249~~000000% 0.000000% 0.~~094249~~000000% 30 Days 46.~~145078~~233062% 0.000000% 0.000000% 0.000000% 46.~~145078~~233062% 36.~~706898~~462187% 0.000000% 0.000000% 0.000000% 36.~~706898~~462187% 60 Days 1.~~727116~~084011% 0.000000% 0.~~000000~~180668% 0.000000% 1.~~727116~~264679% 1.~~794430~~207387% 0.000000% 0.~~000000~~166522% 0.000000% 1.~~794430~~373909% 90 Days 0.~~690846~~542005% 0.000000% 0.~~000000~~361337% 0.000000% 0.~~690846~~903342% 0.~~661017~~544351% 0.000000% 0.~~000000~~356862% 0.000000% 0.~~661017~~901212% 120 Days 0.~~431779~~090334% 0.000000% 0.~~172712~~451671% 0.000000% 0.~~604491~~542005% 0.~~477949~~035688% 0.000000% 0.~~224556~~486934% 0.000000% 0.~~702505~~522622% 150 Days 0.~~086356~~271003% 0.000000% 0.~~259067~~451671% 0.000000% 0.~~345423~~722674% 0.~~074538~~334276% 0.000000% 0.~~423327~~518586% 0.000000% 0.~~497865~~852862% 180+ Days 0.~~172712~~090334% 0.000000% 0.~~431779~~813008% 0.~~086356~~090334% 0.~~690846~~993677% 0.~~236187~~135157% 0.000000% 01.~~518449~~069836% 0.~~085569~~090075% 01.~~840205~~295069% Totals 78.~~253886~~310750% 0.000000% 02.~~949914~~258356% 0.~~086356~~090334% 810.~~290155~~659440% 68.~~951020~~719046% 0.000000% 12.~~260581~~598740% 0.~~085569~~090075% 811.~~297169~~407861%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4Group 1A 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 134 0 0 0 134 8413,~~206~~489,747.6618 0.00 0.00 0.00 8413,~~206~~489,747.6618 60 Days 06 0 01 0 07 02,190,247.0093 0.00 0277,512.0031 0.00 02,467,760.0024 90 Days 02 0 01 0 03 0481,576.0083 0.00 0621,749.0044 0.00 01,103,326.0027 120 Days 0 0 03 0 03 0.00 0.00 01,348,662.0024 0.00 01,348,662.0024 150 Days 01 0 03 0 04 0459,084.0015 0.00 01,301,219.0004 0.00 01,760,303.0019 180 Days 0 0 06 0 06 0.00 0.00 02,514,642.0079 0.00 02,514,642.0079 Totals 143 0 014 0 157 8416,~~206~~620,656.6609 0.00 06,063,785.0082 0.00 8422,~~206~~684,441.6691 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 5.~~555556~~723906% 0.000000% 0.000000% 0.000000% 5.~~555556~~723906% 16.~~780749~~146931% 0.000000% 0.000000% 0.000000% 16.~~780749~~146931% 60 Days 01.~~000000~~010101% 0.000000% 0.~~000000~~168350% 0.000000% 01.~~000000~~178451% 0.~~000000~~998040% 0.000000% 0.~~000000~~126455% 0.000000% 01.~~000000~~124495% 90 Days 0.~~000000~~336700% 0.000000% 0.~~000000~~168350% 0.000000% 0.~~000000~~505051% 0.~~000000~~219442% 0.000000% 0.~~000000~~283315% 0.000000% 0.~~000000~~502757% 120 Days 0.000000% 0.000000% 0.~~000000~~505051% 0.000000% 0.~~000000~~505051% 0.000000% 0.000000% 0.~~000000~~614551% 0.000000% 0.~~000000~~614551% 150 Days 0.~~000000~~168350% 0.000000% 0.~~000000~~505051% 0.000000% 0.~~000000~~673401% 0.~~000000~~209193% 0.000000% 0.~~000000~~592932% 0.000000% 0.~~000000~~802125% 180 Days 0.000000% 0.000000% 01.~~000000~~010101% 0.000000% 01.~~000000~~010101% 0.000000% 0.000000% 01.~~000000~~145858% 0.000000% 01.~~000000~~145858% Totals 57.~~555556~~239057% 0.000000% 02.~~000000~~356902% 0.000000% 59.~~555556~~595960% 17.~~780749~~573606% 0.000000% 02.~~000000~~763112% 0.000000% 110.~~780749~~336718% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5Group 1B 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 2333 0 0 0 2333 713,~~806~~405,~~204~~660.9437 0.00 0.00 0.00 713,~~806~~405,~~204~~660.9437 60 Days 86 0 01 0 87 2,~~579~~190,~~187~~247.4593 0.00 0277,512.0031 0.00 2,~~579~~467,~~187~~760.4524 90 Days 32 0 01 0 3 1481,~~348,662~~576.2483 0.00 0621,749.0044 0.00 1,~~348~~103,~~662~~326.2427 120 Days 30 0 13 0 43 ~~1,234,268~~0.1400 0.00 ~~526~~1,~~035~~348,662.0524 0.00 1,~~760~~348,~~303~~662.1924 150 Days 1 0 13 0 24 ~~289~~459,~~159~~084.6415 0.00 ~~705~~1,~~834~~301,219.6404 0.00 ~~994~~1,~~994~~760,303.2819 180 Days 0 0 46 0 46 0.00 0.00 12,~~519~~514,~~648~~642.5179 0.00 12,~~519~~514,~~648~~642.5179 Totals 3842 0 614 0 4456 1316,~~257~~536,~~482~~569.4128 0.00 26,~~751~~063,~~518~~785.2082 0.00 1622,~~009~~600,~~000~~355.6110 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 35.~~814262~~719237% 0.000000% 0.000000% 0.000000% 35.~~814262~~719237% 36.~~463184~~231943% 0.000000% 0.000000% 0.000000% 36.~~463184~~231943% 60 Days 1.~~326700~~039861% 0.000000% 0.~~000000~~173310% 0.000000% 1.~~326700~~213172% 1.~~144244~~018189% 0.000000% 0.~~000000~~129008% 0.000000% 1.~~144244~~147198% 90 Days 0.~~497512~~346620% 0.000000% 0.~~000000~~173310% 0.000000% 0.~~497512~~519931% 0.~~598327~~223873% 0.000000% 0.~~000000~~289035% 0.000000% 0.~~598327~~512908% 120 Days 0.~~497512~~000000% 0.000000% 0.~~165837~~519931% 0.000000% 0.~~663350~~519931% 0.~~547577~~000000% 0.000000% 0.~~233373~~626958% 0.000000% 0.~~780950~~626958% 150 Days 0.~~165837~~173310% 0.000000% 0.~~165837~~519931% 0.000000% 0.~~331675~~693241% 0.~~128284~~213416% 0.000000% 0.~~313140~~604903% 0.000000% 0.~~441424~~818319% 180 Days 0.000000% 0.000000% 01.~~663350~~039861% 0.000000% 01.~~663350~~039861% 0.000000% 0.000000% 01.~~674184~~168992% 0.000000% 01.~~674184~~168992% Totals 67.~~301824~~279029% 0.000000% 02.~~995025~~426343% 0.000000% 79.~~296849~~705373% 57.~~881615~~687422% 0.000000% 12.~~220697~~818897% 0.000000% 710.~~102313~~506318% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6Group 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 10 0 10 0.00 ~~365,626~~0.5800 0.00 ~~365,626~~0.5800 30 Days 1222 0 0 0 1222 37,~~753~~570,~~759~~748.3519 0.00 0.00 0.00 37,~~753~~570,~~759~~748.3519 60 Days 102 0 01 0 10 3 907,~~913,996~~721.3050 0.00 0336,169.0058 0.00 31,~~913~~243,~~996~~891.3008 90 Days 24 0 02 0 26 ~~624~~1,~~658~~524,513.7563 0.00 0566,286.0051 0.00 ~~624~~2,~~658~~090,800.7514 120 Days 10 0 1 0 21 ~~355,052~~0.9500 0.00 ~~345~~296,~~100~~693.6268 0.00 ~~700~~296,~~153~~693.5768 150 Days 02 0 21 0 23 0772,820.0032 0.00 ~~936~~345,~~406~~100.6662 0.00 ~~936~~1,~~406~~117,920.6694 180 Days 21 0 13 1 45 ~~916~~498,~~257~~093.5588 0.00 ~~491~~1,~~607~~428,013.2591 331,952.77 12,~~739~~258,~~817~~060.5756 Totals 2731 0 58 1 3340 911,~~563~~273,~~724~~897.9052 0.00 2,~~138~~972,~~741~~264.1130 331,952.77 1214,~~034~~578,~~418~~114.7859 0-29 Days 0.000000% 0.~~363636~~000000% 0.000000% 0.~~363636~~000000% 0.000000% 0.~~385625~~000000% 0.000000% 0.~~385625~~000000% 30 Days 48.~~363636~~494208% 0.000000% 0.000000% 0.000000% 48.~~363636~~494208% 38.~~959075~~522326% 0.000000% 0.000000% 0.000000% 38.~~959075~~522326% 60 Days 30.~~636364~~772201% 0.000000% 0.~~000000~~386100% 0.000000% 31.~~636364~~158301% 41.~~128076~~021814% 0.000000% 0.~~000000~~378423% 0.000000% 41.~~128076~~400238% 90 Days 01.~~727273~~544402% 0.000000% 0.~~000000~~772201% 0.000000% 02.~~727273~~316602% 01.~~658825~~716132% 0.000000% 0.~~000000~~637464% 0.000000% 02.~~658825~~353596% 120 Days 0.~~363636~~000000% 0.000000% 0.~~363636~~386100% 0.000000% 0.~~727273~~386100% 0.~~374473~~000000% 0.000000% 0.~~363976~~333986% 0.000000% 0.~~738449~~333986% 150 Days 0.~~000000~~772201% 0.000000% 0.~~727273~~386100% 0.000000% 01.~~727273~~158301% 0.~~000000~~869957% 0.000000% 0.~~987624~~388477% 0.000000% 01.~~987624~~258434% 180 Days 0.~~727273~~386100% 0.000000% 01.~~363636~~158301% 0.~~363636~~386100% 1.~~454545~~930502% 0.~~966373~~560700% 0.000000% 01.~~518496~~607503% 0.~~350109~~373676% 12.~~834978~~541879% Totals 911.~~818182~~969112% 0.000000% 13.~~818182~~088803% 0.~~363636~~386100% 1215.~~000000~~444015% 1012.~~086822~~690930% 0.000000% 23.~~255722~~345852% 0.~~350109~~373676% 1216.~~692652~~410459% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7Group 3A 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 1213 0 0 0 1213 2,~~736~~754,~~259~~539.3524 0.00 0.00 0.00 2,~~736~~754,~~259~~539.3524 60 Days 24 0 0 0 24 ~~468~~1,~~075~~351,603.0576 0.00 0.00 0.00 ~~468~~1,~~075~~351,603.0576 90 Days 3 0 0 1 0 31 ~~591,010.52~~ 0.00 0.00 127,103.06 0.00 ~~591~~127,~~010~~103.5206 120 Days 1 0 01 0 12 ~~264~~131,~~818~~518.4495 0.00 0149,138.0062 0.00 ~~264~~280,~~818~~657.4457 150 Days 0 0 01 0 01 0.00 0.00 0264,818.0044 0.00 0264,818.0044 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 18 0 03 0 1821 4,~~060~~237,~~163~~661.3695 0.00 0541,060.0012 0.00 4,~~060~~778,~~163~~722.3607 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 56.~~797101~~500000% 0.000000% 0.000000% 0.000000% 56.~~797101~~500000% 6.~~058527~~442029% 0.000000% 0.000000% 0.000000% 6.~~058527~~442029% 60 Days 02.~~966184~~000000% 0.000000% 0.000000% 0.000000% 02.~~966184~~000000% 13.~~036395~~160990% 0.000000% 0.000000% 0.000000% 13.~~036395~~160990% 90 Days 10.~~449275~~000000% 0.000000% 0.~~000000~~500000% 0.000000% 10.~~449275~~500000% 10.~~308594~~000000% 0.000000% 0.~~000000~~297255% 0.000000% 10.~~308594~~297255% 120 Days 0.~~483092~~500000% 0.000000% 0.~~000000~~500000% 0.000000% 01.~~483092~~000000% 0.~~586351~~307583% 0.000000% 0.~~000000~~348790% 0.000000% 0.~~586351~~656373% 150 Days 0.000000% 0.000000% 0.~~000000~~500000% 0.000000% 0.~~000000~~500000% 0.000000% 0.000000% 0.~~000000~~619330% 0.000000% 0.~~000000~~619330% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 89.~~695652~~000000% 0.000000% 01.~~000000~~500000% 0.000000% 810.~~695652~~500000% 89.~~989867~~910602% 0.000000% 01.~~000000~~265375% 0.000000% 811.~~989867~~175977% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8Group 3B 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~214~~280,~~946~~482.0431

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 177,317.00 0.03390478% 177,317.00 0.~~04574818~~04816441% Fraud 10,459,705.00 2.00000009% 10,459,705.00 2.~~69862711~~84115765% Special Hazard 7,400,169.00 1.41498624% 7,~~236~~214,~~151~~960.0860 1.~~86694304~~95979146% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 9.~~007421~~002710% Weighted Average Pass-Through Rate 7.~~224832~~220280% Weighted Average Maturity(Stepdown Calculation ) 1320 Beginning Scheduled Collateral Loan Count 1,~~207~~158 Number Of Loans Paid In Full 4951 Ending Scheduled Collateral Loan Count 1,~~158~~107 Beginning Scheduled Collateral Balance ~~404~~387,~~196~~593,~~044~~563.0086 Ending Scheduled Collateral Balance ~~387~~368,~~593~~149,~~563~~405.8609 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2001 ~~387~~368,~~937~~529,~~008~~014.2764 Monthly P &I Constant 3,~~427~~292,~~083~~983.3641 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1821,~~795~~532,~~793~~965.0669 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~387~~368,~~593~~149,~~563~~405.8609 Scheduled Principal ~~393~~385,~~113~~156.5025 Unscheduled Principal 1619,~~209~~059,~~366~~002.6452

Group Level Collateral Statement Group 4Group 51A 6Group 1B Group 2 Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Weighted Average Coupon Rate 8.~~525128~~878155 8.~~881073~~886159 9.~~614826~~600427 ~~WWeighted~~Weighted Average Net Rate 87.~~275128~~172534 7.150000 7.500000 Weighted Average Maturity ~~357~~349 ~~357~~349 ~~357~~348 Beginning Loan Count 2018 ~~625~~603 ~~290~~275 Loans Paid In Full 227 2226 1516 Ending Loan Count 18594 ~~603~~577 ~~275~~259 Beginning Scheduled ~~Balanc~~Balance 54,~~597~~726,~~470~~089.7463 ~~233~~225,~~843~~268,~~772~~422.0269 9994,~~955~~756,~~274~~594.9704 Ending scheduled Balance 4219,~~726~~300,~~089~~410.6379 ~~225~~214,~~268~~960,~~422~~186.6980 9488,~~756~~771,~~594~~106.04 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 431,~~632~~844,625.6338 1,~~874~~807,~~496~~809.3295 ~~852~~808,~~630~~366.0096 Scheduled Principal 3143,~~866~~019.6768 ~~143~~139,~~843~~667.3143 5150,~~752~~280.8247 Unscheduled Principal ~~867~~10,~~514~~551,081.4485 810,~~431~~168,~~506~~568.0246 5,~~146~~935,~~928~~207.1153 Scheduled Interest 391,~~765~~701,605.9670 1,~~730~~668,~~653~~142.0152 ~~800~~758,~~877~~086.1849 Servicing Fees 1326,~~166~~902.1379 ~~337~~325,~~333~~918.7919 ~~176~~165,~~156~~857.7176 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0278,893.0057 ~~288~~278,~~522~~893.5657 ~~151~~142,~~657~~987.5745 Special Hazard Fee 0.00 0.00 0.00 Other Fee 093.0069 93.7569 3,~~675~~129.0842 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 381,~~599~~095,715.8365 1,~~104~~063,~~702~~237.9107 ~~469~~446,~~387~~111.8286 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 7.00172534 07.00150000 07.00500000

Group Level Collateral Statement Group 7Group 83A Group 3B Total Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 9.~~115742~~109122 7.~~178161~~155280 9.~~007421~~002710 Weighted Average Net Rate 7.~~000000~~000001 6.~~928161~~905281 7.~~224832~~220280 Weighted Average Maturity ~~357~~157 ~~357~~157 1320 Beginning Loan Count ~~215~~207 5755 1,~~207~~158 Loans Paid In Full 87 21 4977 Ending Loan Count ~~207~~200 5554 1,~~158~~684 Beginning Scheduled Balance 4645,~~484~~094,~~265~~019.4232 1817,~~315~~748,~~260~~438.8518 ~~404~~387,~~196~~593,~~044~~563.0086 Ending Scheduled Balance 4542,~~094~~675,~~019~~736.3285 17,~~748~~402,~~438~~151.1841 ~~387~~583,~~593~~109,~~563~~591.8689 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant ~~442~~431,~~826~~370.3904 ~~213~~208,~~498~~621.0203 35,~~427~~100,~~083~~793.36 Scheduled Principal 89,~~710~~064.9228 ~~103~~102,~~939~~791.7882 ~~393~~524,~~113~~823.5068 Unscheduled Principal 12,~~300~~329,~~535~~218.1819 ~~462~~243,~~882~~494.8995 1629,~~209~~227,~~366~~570.6498 Scheduled Interest ~~353~~342,~~115~~305.4776 ~~109~~105,~~558~~829.2421 34,~~033~~575,969.8668 Servicing Fees 8179,~~957~~257.2726 3,~~815~~697.7058 ~~600~~901,~~429~~633.6058 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 7269,~~273~~862.0368 0.00 ~~512~~770,~~453~~637.1627 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 3,~~768~~316.8380 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 ~~198~~193,~~885~~185.1782 ~~105~~102,~~742~~131.5463 12,~~917~~900,~~318~~382.2703 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 Pass-Through Rate 7.000000 6.905280 7.220280

Filing Compare · STRUCTURED ASSET SECURITIES CORP MORT PASS THR CERT SER 01 1