8-K 1 sac01009.txt OCTOBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-20 Pooling and Servicing Agreement) (Commission PENDING (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On October 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-9 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-9 Trust, relating to the 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 2001-9 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 11/5/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-9 Trust, relating to the 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: 2001-9 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 86358REL7 SEN 5.60000% 37,~~602~~152,000.00 ~~175~~173,~~476~~376.00 450,000.00 1-A2 86358REM5 SEN 6.80000% 0.00 4948,~~002~~363.7883 0.00 1-A3 86358REN3 SEN 6.50000% 4544,~~603~~847,~~112~~317.3285 ~~247~~242,~~016~~922.8697 ~~755~~2,~~794~~475,969.4621 1-A5 86358REP8 SEN 6.80000% 0.00 2,083.33 0.00 1-AP 86358RFS1 PO 0.00000% 46,~~305~~261.0469 0.00 43.3560 1-AX 86358RFT9 SEN 6.80000% 0.00 1,008.8916 0.00 2-A1 86358REQ6 SEN 5.25000% 6968,~~608~~696,~~000~~129.0084 ~~304~~300,~~535~~545.0057 ~~911~~1,~~870~~177,500.1600 2-A2 86358RER4 SEN 7.00000% 0.00 ~~115~~114,~~632~~283.6239 0.00 2-A3 86358RES2 SEN 7.00000% 48,~~874~~770,~~779~~573.11 ~~285~~284,~~102~~495.8801 ~~104~~449,~~206~~873.0062 2-A5 86358RET0 SEN 6.65000% 48,~~414~~348,~~712~~128.0851 ~~268~~267,~~298~~929.2021 66612,~~583~~557.5787 2-A6 86358REU7 SEN 7.00000% 0.00 7,125.00 0.00 2-AX 86358RFY8 SEN 7.00000% 0.00 7,~~796~~794.8140 0.00 3-A1 86358REV5 SEN 6.65000% 99,~~491~~046,~~571~~793.7162 ~~551~~548,~~349~~884.1331 ~~444~~1,~~778~~030,267.0932 3-A2 86358REW3 SEN 6.75000% 21,~~641~~543,~~393~~759.7958 121,~~732~~183.8465 97226,~~634~~156.2124 3-A3 86358REX1 SEN 6.15000% 8,~~901~~844,~~271~~434.3452 45,~~619~~327.0273 5657,~~836~~154.8216 3-A5 86358REY9 SEN 6.70000% 10,~~179~~236,~~728~~565.6648 5657,~~836~~154.8216 (5657,~~836~~154.8216) 3-A6 86358REZ6 SEN 6.75000% 0.00 12,~~741~~676.6012 0.00 3-A7 86358RFA0 SEN 6.75000% 14,000,000.00 78,750.00 0.00 3-AP 86358RFB8 PO 0.00000% 1,~~570~~568,~~453~~633.0649 0.00 1,~~819~~618.5724 3-AX 86358RFC6 SEN 6.75000% 0.00 30,~~277~~144.1100 0.00 4-A1 86358RFD4 SEN 5.25000% 6160,~~407~~375,000.00 ~~268~~264,~~655~~140.62 1,032,000.00 4-A2 86358RFE2 SEN 6.85000% 0.00 8785,~~397~~874.6157 0.00 4-A3 86358RFF9 SEN 6.83000% 4746,~~328~~067,~~108~~731.4247 ~~269~~262,~~375~~202.8217 1,260,~~376~~514.9516 4-A5 86358RFG7 SEN 6.85000% 23,~~664~~033,~~054~~865.2173 ~~135~~131,~~082~~484.3198 ~~630~~130,~~188~~257.4808 4-A6 86358RFH5 SEN 6.65000% 2827,~~396~~640,~~865~~638.0588 ~~157~~153,~~365~~175.9621 ~~756~~156,~~226~~308.1749 4-A7 86358RFJ1 SEN 6.85000% 0.00 3,500.00 0.00 4-AP 86358RFZ5 PO 0.00000% 313,~~456~~134.0752 0.00 ~~321~~312.5469 4-AX 86358RGA9 SEN 6.85000% 0.00 7,~~440~~435.3963 0.00 5-A1 86358RFK8 SEN 7.50000% 9389,~~382~~615,~~316~~655.6073 ~~583~~560,~~639~~097.4885 3,~~766~~069,~~660~~899.8619 5-AP 86358RGB7 PO 0.00000% 21,~~013~~992,~~399~~143.4403 0.00 2167,~~256~~857.4006 5-AX 86358RGC5 SEN 7.50000% 0.00 1,~~289~~216.4901 0.00 6-A1 86358RFL6 SEN 43.~~18000~~26125% 8278,~~753~~276,~~188~~569.2416 ~~288~~212,~~256~~732.9488 43,~~476~~583,~~619~~474.0704 6-A2 86358RFM4 SEN 43.~~13000~~21125% 6157,~~034~~732,~~154~~448.2472 ~~210~~154,~~059~~494.2144 32,~~301~~642,~~705~~971.5337 6-A3 86358RFN2 SEN 45.~~32000~~23875% 0.00 ~~297~~341,~~911~~726.4815 0.00 6-A5 86358RFP7 SEN 45.~~37000~~28875% 0.00 ~~222~~254,~~266~~443.0574 0.00 6-A6 86358RFQ5 SEN 8.50000% 0.00 17,875.00 0.00 6-AP 86358RGD3 PO 0.00000% 1,~~952~~879,~~001~~882.8678 0.00 7224,~~119~~063.0780 6-AX 86358RGE1 SEN 8.50000% 0.00 ~~741~~740.2170 0.00 A4 86358RFR3 SEN 6.50000% 54,000,000.00 292,500.00 0.00 B1 86358RFU6 SUB 7.~~24290~~23780% 23,~~479~~460,~~285~~201.2606 141,~~715~~500.0116 19,~~084~~366.2003 B2 86358RFV4 SUB 7.~~24290~~23780% 7,~~511~~505,~~933~~827.5982 45,~~340~~271.1339 6,~~105~~195.7794 B3 86358RFW2 SUB 7.~~24290~~23780% 4,~~691~~687,~~464~~650.1184 28,~~316~~273.4956 3,~~813~~869.2758 B4 86358REH6 SUB 7.~~24290~~23780% 2,~~814~~812,~~479~~191.1147 16,~~987~~961.4873 2,~~287~~321.6442 B5 86358REJ2 SUB 7.~~24290~~23780% 1,~~874~~873,~~988~~464.2120 11,~~316~~299.9580 1,~~524~~546.0152 B6 86358REK9 SUB 7.~~24290~~23780% 1,~~899~~898,~~575~~031.9495 11,~~465~~447.3698 1,~~543~~566.9980 LT-R SAC019LTR SEN 0.00000% 0.00 0.00 0.00 R SAC01009R SEN 6.80000% 0.00 0.00 0.00 Totals ~~904~~886,~~449~~265,~~597~~035.4605 5,~~458~~342,~~882~~441.8841 1817,~~184~~426,~~562~~510.3627

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 3736,~~152~~702,000.00 ~~625~~623,~~476~~376.00 0.00 1-A2 0.00 0.00 4948,~~002~~363.7883 0.00 1-A3 0.00 4442,~~847~~371,~~317~~348.8564 12,~~002~~718,~~811~~892.3218 0.00 1-A5 0.00 0.00 2,083.33 0.00 1-AP 0.00 46,~~261~~218.6909 43.3560 0.00 1-AX 0.00 0.00 1,008.8916 0.00 2-A1 0.00 6867,~~696~~518,~~129~~629.84 1,~~216~~478,~~405~~045.1657 0.00 2-A2 0.00 0.00 ~~115~~114,~~632~~283.6239 0.00 2-A3 0.00 48,~~770~~320,~~573~~699.1148 ~~389~~734,~~308~~368.8863 0.00 2-A5 0.00 4847,~~348~~735,~~128~~570.5164 ~~334~~880,~~881~~487.7708 0.00 2-A6 0.00 0.00 7,125.00 0.00 2-AX 0.00 0.00 7,~~796~~794.8140 0.00 3-A1 0.00 9998,~~046~~016,~~793~~526.6231 ~~996~~1,~~127~~579,151.2263 0.00 3-A2 0.00 21,~~543~~317,~~759~~603.5834 ~~219~~347,~~367~~339.0589 0.00 3-A3 0.00 8,~~844~~787,~~434~~280.5237 102,~~455~~481.8489 0.00 3-A5 0.00 10,~~236~~293,~~565~~719.4863 0.00 0.00 3-A6 0.00 0.00 12,~~741~~676.6012 0.00 3-A7 0.00 14,000,000.00 78,750.00 0.00 3-AP 0.00 1,~~568~~567,~~633~~015.4925 1,~~819~~618.5724 0.00 3-AX 0.00 0.00 30,~~277~~144.1100 0.00 4-A1 0.00 6059,~~375~~343,000.00 1,~~300~~296,~~655~~140.62 0.00 4-A2 0.00 0.00 8785,~~397~~874.6157 0.00 4-A3 0.00 4645,~~067~~807,~~731~~217.4731 1522,~~529,752~~716.7733 0.00 4-A5 0.00 2322,~~033~~903,~~865~~608.7366 ~~765~~261,~~270~~742.7906 0.00 4-A6 0.00 27,~~640~~484,~~638~~330.8839 ~~913~~309,~~592~~483.1370 0.00 4-A7 0.00 0.00 3,500.00 0.00 4-AP 0.00 ~~313~~312,~~134~~821.5283 ~~321~~312.5469 0.00 4-AX 0.00 0.00 7,~~440~~435.3963 0.00 5-A1 0.00 8986,~~615~~545,~~655~~756.7354 43,~~350~~629,~~300~~997.3404 0.00 5-AP 0.00 1,~~992~~924,~~143~~285.0397 2167,~~256~~857.4006 0.00 5-AX 0.00 0.00 1,~~289~~216.4901 0.00 6-A1 0.00 7874,~~276~~693,~~569~~095.1612 43,~~764~~796,~~876~~206.0192 0.00 6-A2 0.00 5755,~~732~~089,~~448~~477.7235 32,~~511~~797,~~764~~465.7481 0.00 6-A3 0.00 0.00 ~~297~~341,~~911~~726.4815 0.00 6-A5 0.00 0.00 ~~222~~254,~~266~~443.0574 0.00 6-A6 0.00 0.00 17,875.00 0.00 6-AP 0.00 1,~~879~~855,~~882~~818.7899 7224,~~119~~063.0780 0.00 6-AX 0.00 0.00 ~~741~~740.2170 0.00 A4 0.00 54,000,000.00 292,500.00 0.00 B1 0.00 23,~~460~~440,~~201~~835.0603 160,~~799~~866.2119 0.00 B2 0.00 7,~~505~~499,~~827~~631.8287 51,~~445~~467.9033 0.00 B3 0.00 4,~~687~~683,~~650~~781.8426 32,~~129~~143.7614 0.00 B4 0.00 2,~~812~~809,~~191~~870.4705 19,~~275~~283.1215 0.00 B5 0.00 1,~~873~~871,~~464~~917.2068 12,~~840~~846.9632 0.00 B6 0.00 1,~~898~~896,~~031~~465.9515 13,~~009~~014.3578 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~886~~868,~~265~~838,~~035~~524.0579 2322,~~643~~768,~~445~~951.2468 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 38,502,000.00 37,~~602~~152,000.00 2410,~~672~~216.9775 ~~425~~439,~~327~~783.0325 0.00 0.00 1-A2 0.00 0.00 0.00 0.00 0.00 0.00 1-A3 50,000,000.00 4544,~~603~~847,~~112~~317.3285 4156,~~439~~214.3316 ~~714~~2,~~355~~419,755.1305 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 46,391.00 46,~~305~~261.0469 40.3055 3.05 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,963,000.00 6968,~~608~~696,~~000~~129.0084 ~~103~~64,~~433~~720.0572 ~~808~~1,~~437~~112,779.1128 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 48,~~874~~770,~~779~~573.11 1124,~~820~~727.0409 92425,~~385~~146.9654 0.00 0.00 2-A5 50,000,000.00 48,~~414~~348,~~712~~128.0851 733,~~552~~668.5595 59578,~~031~~888.0392 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 100,000,000.00 99,~~491~~046,~~571~~793.7162 103,~~037~~506.6592 ~~341~~926,~~740~~760.4339 0.00 0.00 3-A2 21,753,000.00 21,~~641~~543,~~393~~759.7958 22,~~618~~721.0203 75203,~~016~~435.1921 0.00 0.00 3-A3 9,014,000.00 8,~~901~~844,~~271~~434.3452 135,~~166~~742.8605 4351,~~669~~412.9510 0.00 0.00 3-A5 10,067,000.00 10,~~179~~236,~~728~~565.6648 0.00 0.00 (5657,~~836~~154.8216) 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 0.00 3-A7 14,000,000.00 14,000,000.00 0.00 0.00 0.00 0.00 3-AP 1,573,658.00 1,~~570~~568,~~453~~633.0649 1,~~412~~423.9432 ~~406~~194.6393 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 63,471,000.00 6160,~~407~~375,000.00 3479,~~148~~160.2562 ~~997~~952,~~851~~839.7538 0.00 0.00 4-A2 0.00 0.00 0.00 0.00 0.00 0.00 4-A3 50,000,000.00 4746,~~328~~067,~~108~~731.4247 4119,~~705~~983.1001 1240,~~218,671~~531.8515 0.00 0.00 4-A5 25,000,000.00 23,~~664~~033,~~054~~865.2173 209,~~852~~991.5550 ~~609~~120,~~335~~265.9357 0.00 0.00 4-A6 30,000,000.00 2827,~~396~~640,~~865~~638.0588 2511,~~023~~989.0680 ~~731~~144,~~203~~318.1169 0.00 0.00 4-A7 0.00 0.00 0.00 0.00 0.00 0.00 4-AP 314,106.00 313,~~456~~134.0752 ~~287~~289.6447 3323.9022 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 98,145,000.00 9389,~~382~~615,~~316~~655.6073 ~~170~~168,~~968~~813.1350 32,~~595~~901,~~692~~085.7369 0.00 0.00 5-AP 2,030,855.00 21,~~013~~992,~~399~~143.4403 8,~~669~~681.1226 1259,~~587~~175.2980 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 90,000,000.00 8278,~~753~~276,~~188~~569.2416 5048,~~594~~441.6687 43,~~426~~535,~~024~~032.4117 0.00 0.00 6-A2 66,379,000.00 6157,~~034~~732,~~154~~448.2472 3735,~~315~~728.8103 32,~~264~~607,~~389~~243.7234 0.00 0.00 6-A3 0.00 0.00 0.00 0.00 0.00 0.00 6-A5 0.00 0.00 0.00 0.00 0.00 0.00 6-A6 0.00 0.00 0.00 0.00 0.00 0.00 6-AP 2,207,314.00 1,~~952~~879,~~001~~882.8678 1,~~158~~125.7229 7022,~~960~~938.3551 0.00 0.00 6-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 54,000,000.00 54,000,000.00 0.00 0.00 0.00 0.00 B1 23,517,000.00 23,~~479~~460,~~285~~201.2606 19,~~084~~366.2003 0.00 0.00 0.00 B2 7,524,000.00 7,~~511~~505,~~933~~827.5982 6,~~105~~195.7794 0.00 0.00 0.00 B3 4,699,000.00 4,~~691~~687,~~464~~650.1184 3,~~813~~869.2758 0.00 0.00 0.00 B4 2,819,000.00 2,~~814~~812,~~479~~191.1147 2,~~287~~321.6442 0.00 0.00 0.00 B5 1,878,000.00 1,~~874~~873,~~988~~464.2120 1,~~524~~546.0152 0.00 0.00 0.00 B6 1,902,627.23 1,~~899~~898,~~575~~031.9495 1,~~543~~566.9980 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 940,806,051.23 ~~904~~886,~~449~~265,~~597~~035.4605 ~~754~~742,~~275~~052.6318 1716,~~487~~741,~~123~~612.5524 (5657,~~836~~154.8216) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 450,000.00 3736,~~152~~702,000.00 0.~~96493689~~95324918 450,000.00 1-A2 0.00 0.00 0.00000000 0.00 1-A3 ~~755~~2,~~794~~475,969.4621 4442,~~847~~371,~~317~~348.8564 0.~~89694636~~84742697 ~~755~~2,~~794~~475,969.4621 1-A5 0.00 0.00 0.00000000 0.00 1-AP 43.3560 46,~~261~~218.6909 0.~~99721261~~99627277 43.3560 1-AX 0.00 0.00 0.00000000 0.00 2-A1 ~~911~~1,~~870~~177,500.1600 6867,~~696~~518,~~129~~629.84 0.~~95460347~~93824090 ~~911~~1,~~870~~177,500.1600 2-A2 0.00 0.00 0.00000000 0.00 2-A3 ~~104~~449,~~206~~873.0062 48,~~770~~320,~~573~~699.1148 0.~~97541146~~96641399 ~~104~~449,~~206~~873.0062 2-A5 66612,~~583~~557.5787 4847,~~348~~735,~~128~~570.5164 0.~~96696257~~95471141 66612,~~583~~557.5787 2-A6 0.00 0.00 0.00000000 0.00 2-AX 0.00 0.00 0.00000000 0.00 3-A1 ~~444~~1,~~778~~030,267.0932 9998,~~046~~016,~~793~~526.6231 0.~~99046794~~98016526 ~~444~~1,~~778~~030,267.0932 3-A2 97226,~~634~~156.2124 21,~~543~~317,~~759~~603.5834 0.~~99038108~~97998452 97226,~~634~~156.2124 3-A3 5657,~~836~~154.8216 8,~~844~~787,~~434~~280.5237 0.~~98118865~~97484806 5657,~~836~~154.8216 3-A5 (5657,~~836~~154.8216) 10,~~236~~293,~~565~~719.4863 1.~~01684370~~02252107 (5657,~~836~~154.8216) 3-A6 0.00 0.00 0.00000000 0.00 3-A7 0.00 14,000,000.00 1.00000000 0.00 3-AP 1,~~819~~618.5724 1,~~568~~567,~~633~~015.4925 0.~~99680711~~99577878 1,~~819~~618.5724 3-AX 0.00 0.00 0.00000000 0.00 4-A1 1,032,000.00 6059,~~375~~343,000.00 0.~~95122182~~93496242 1,032,000.00 4-A2 0.00 0.00 0.00000000 0.00 4-A3 1,260,~~376~~514.9516 4645,~~067~~807,~~731~~217.4731 0.~~92135463~~91614435 1,260,~~376~~514.9516 4-A5 ~~630~~130,~~188~~257.4808 2322,~~033~~903,~~865~~608.7366 0.~~92135463~~91614435 ~~630~~130,~~188~~257.4808 4-A6 ~~756~~156,~~226~~308.1749 27,~~640~~484,~~638~~330.8839 0.~~92135463~~91614435 ~~756~~156,~~226~~308.1749 4-A7 0.00 0.00 0.00000000 0.00 4-AP ~~321~~312.5469 ~~313~~312,~~134~~821.5283 0.~~99690716~~99591167 ~~321~~312.5469 4-AX 0.00 0.00 0.00000000 0.00 5-A1 3,~~766~~069,~~660~~899.8619 8986,~~615~~545,~~655~~756.7354 0.~~91309446~~88181524 3,~~766~~069,~~660~~899.8619 5-AP 2167,~~256~~857.4006 1,~~992~~924,~~143~~285.0397 0.~~98093809~~94752504 2167,~~256~~857.4006 5-AX 0.00 0.00 0.00000000 0.00 6-A1 43,~~476~~583,~~619~~474.0704 7874,~~276~~693,~~569~~095.1612 0.~~86973966~~82992328 43,~~476~~583,~~619~~474.0704 6-A2 32,~~301~~642,~~705~~971.5337 5755,~~732~~089,~~448~~477.7235 0.~~86973966~~82992328 32,~~301~~642,~~705~~971.5337 6-A3 0.00 0.00 0.00000000 0.00 6-A5 0.00 0.00 0.00000000 0.00 6-A6 0.00 0.00 0.00000000 0.00 6-AP 7224,~~119~~063.0780 1,~~879~~855,~~882~~818.7899 0.~~85166079~~84075895 7224,~~119~~063.0780 6-AX 0.00 0.00 0.00000000 0.00 A4 0.00 54,000,000.00 1.00000000 0.00 B1 19,~~084~~366.2003 23,~~460~~440,~~201~~835.0603 0.~~99758477~~99676128 19,~~084~~366.2003 B2 6,~~105~~195.7794 7,~~505~~499,~~827~~631.8287 0.~~99758477~~99676128 6,~~105~~195.7794 B3 3,~~813~~869.2758 4,~~687~~683,~~650~~781.8426 0.~~99758477~~99676128 3,~~813~~869.2758 B4 2,~~287~~321.6442 2,~~812~~809,~~191~~870.4705 0.~~99758477~~99676128 2,~~287~~321.6442 B5 1,~~524~~546.0152 1,~~873~~871,~~464~~917.2068 0.~~99758477~~99676128 1,~~524~~546.0152 B6 1,~~543~~566.9980 1,~~898~~896,~~031~~465.9515 0.~~99758477~~99676128 1,~~543~~566.9980 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1817,~~184~~426,~~562~~510.3627 ~~886~~868,~~265~~838,~~035~~524.0579 0.~~94202735~~92350440 1817,~~184~~426,~~562~~510.3627

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 38,502,000.00 ~~976~~964.~~62459093~~93688640 0.~~64082307~~26535635 11.~~04688146~~42234819 0.00000000 1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 50,000,000.00 ~~912~~896.~~06224640~~94635700 01.~~82878660~~12428320 1448.~~28710260~~39510100 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 46,391.00 ~~998~~997.~~14705439~~21260589 0.~~86870298~~87409196 0.06574551 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,963,000.00 ~~967~~954.~~27484958~~60347456 10.~~43730876~~89936106 1115.~~23406626~~46321415 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~977~~975.~~49558220~~41146220 0.~~23640080~~49454180 18.~~84771920~~50293080 0.00000000 2-A5 50,000,000.00 ~~968~~966.~~29424160~~96257020 0.~~15105100~~67337900 111.~~18062060~~57777840 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 100,000,000.00 ~~994~~990.~~91571710~~46793620 1.~~03037650~~03506920 39.~~41740430~~26760390 0.00000000 3-A2 21,753,000.00 ~~994~~990.~~86938767~~38107755 1.~~03976555~~04450099 39.~~44854457~~35205305 0.00000000 3-A3 9,014,000.00 ~~987~~981.~~49404704~~18865321 10.~~46071223~~63701464 45.~~84468050~~70358331 0.00000000 3-A5 10,067,000.00 ~~1011~~1016.~~19784047~~84369524 0.00000000 0.00000000 (5.~~64585477~~67737757) 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-AP 1,573,658.00 ~~997~~996.~~96338213~~80711438 0.~~89786980~~90446590 0.~~25839795~~12387063 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 63,471,000.00 ~~967~~951.~~48121189~~22181784 01.~~53801342~~24719352 15.~~72138063~~01220053 0.00000000 4-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 50,000,000.00 ~~946~~921.~~56216840~~35462940 0.~~83410200~~39966020 244.~~37343700~~81062300 0.00000000 4-A5 25,000,000.00 ~~946~~921.~~56216840~~35462920 0.~~83410200~~39966000 244.~~37343720~~81062280 0.00000000 4-A6 30,000,000.00 ~~946~~921.~~56216833~~35462933 0.~~83410200~~39966000 244.~~37343700~~81062300 0.00000000 4-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 314,106.00 ~~997~~996.~~93085774~~90715873 0.~~91574182~~92156788 0.~~10792535~~07392409 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 98,145,000.00 ~~951~~913.~~47298996~~09445952 1.~~74199531~~72004177 3629.~~63653502~~55917968 0.00000000 5-AP 2,030,855.00 ~~991~~980.~~40482211~~93809258 4.~~26870456~~27468234 629.~~19802497~~13836783 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 90,000,000.00 ~~919~~869.~~47986933~~73965733 0.~~56216289~~53824300 4939.~~17804900~~27813522 0.00000000 6-A2 66,379,000.00 ~~919~~869.~~47986924~~73965742 0.~~56216288~~53824297 4939.~~17804908~~27813525 0.00000000 6-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-AP 2,207,314.00 ~~884~~851.~~33356559~~66078773 0.~~52494570~~50980060 3210.~~14782763~~39204662 0.00000000 6-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 54,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 23,517,000.00 ~~998~~997.~~39627759~~58477102 0.~~81150657~~82349067 0.00000000 0.00000000 B2 7,524,000.00 ~~998~~997.~~39627725~~58477140 0.~~81150585~~82349016 0.00000000 0.00000000 B3 4,699,000.00 ~~998~~997.~~39627793~~58477123 0.~~81150670~~82349010 0.00000000 0.00000000 B4 2,819,000.00 ~~998~~997.~~39627882~~58477120 0.~~81150763~~82349060 0.00000000 0.00000000 B5 1,878,000.00 ~~998~~997.~~39627796~~58477103 0.~~81150692~~82349308 0.00000000 0.00000000 B6 1,902,627.23 ~~998~~997.~~39627545~~58477124 0.~~81150421~~82349289 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1000 denominations.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 11.68770453 ~~964~~953.~~93688640~~24918186 0.~~96493689~~95324918 11.68770453 1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00000000 1549.~~11588920~~51938420 ~~896~~847.~~94635700~~42697280 0.~~89694636~~84742697 1549.~~11588920~~51938420 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~93444849~~93983747 ~~997~~996.~~21260589~~27276842 0.~~99721261~~99627277 0.~~93444849~~93983747 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1216.~~67137501~~36257521 ~~954~~938.~~60347456~~24089935 0.~~95460347~~93824090 1216.~~67137501~~36257521 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 28.~~08412000~~99747240 ~~975~~966.~~41146220~~41398960 0.~~97541146~~96641399 28.~~08412000~~99747240 2-A5 0.00000000 112.~~33167140~~25115740 ~~966~~954.~~96257020~~71141280 0.~~96696257~~95471141 112.~~33167140~~25115740 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 410.~~44778090~~30267320 ~~990~~980.~~46793620~~16526310 0.~~99046794~~98016526 410.~~44778090~~30267320 3-A2 0.00000000 410.~~48831012~~39655404 ~~990~~979.~~38107755~~98452351 0.~~99038108~~97998452 410.~~48831012~~39655404 3-A3 0.00000000 6.~~30539383~~34059907 ~~981~~974.~~18865321~~84805525 0.~~98118865~~97484806 6.~~30539383~~34059907 3-A5 0.00000000 (5.~~64585477~~67737757) 1,~~016~~022.~~84369524~~52107182 1.~~01684370~~02252107 (5.~~64585477~~67737757) 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-AP 0.00000000 1.~~15626775~~02833017 ~~996~~995.~~80711438~~77878421 0.~~99680711~~99577878 1.~~15626775~~02833017 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 16.25939405 ~~951~~934.~~22181784~~96242378 0.~~95122182~~93496242 16.25939405 4-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 0.00000000 255.~~20753900~~21028320 ~~921~~916.~~35462940~~14434620 0.~~92135463~~91614435 255.~~20753900~~21028320 4-A5 0.00000000 255.~~20753920~~21028320 ~~921~~916.~~35462920~~14434640 0.~~92135463~~91614435 255.~~20753920~~21028320 4-A6 0.00000000 255.~~20753900~~21028300 ~~921~~916.~~35462933~~14434633 0.~~92135463~~91614435 255.~~20753900~~21028300 4-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 0.00000000 10.~~02366717~~99549197 ~~996~~995.~~90715873~~91166676 0.~~99690716~~99591167 10.~~02366717~~99549197 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 3831.~~37853034~~27922146 ~~913~~881.~~09445952~~81523807 0.~~91309446~~88181524 3831.~~37853034~~27922146 5-AP 0.00000000 1033.~~46672461~~41305017 ~~980~~947.~~93809258~~52504241 0.~~98093809~~94752504 1033.~~46672461~~41305017 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 4939.~~74021189~~81637822 ~~869~~829.~~73965733~~92327911 0.~~86973966~~82992328 4939.~~74021189~~81637822 6-A2 0.00000000 4939.~~74021196~~81637822 ~~869~~829.~~73965742~~92327920 0.~~86973966~~82992328 4939.~~74021196~~81637822 6-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-AP 0.00000000 3210.~~67277333~~90184722 ~~851~~840.~~66078773~~75894503 0.~~85166079~~84075895 3210.~~67277333~~90184722 6-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~81150657~~82349067 ~~997~~996.~~58477102~~76128035 0.~~99758477~~99676128 0.~~81150657~~82349067 B2 0.00000000 0.~~81150585~~82349016 ~~997~~996.~~58477140~~76127990 0.~~99758477~~99676128 0.~~81150585~~82349016 B3 0.00000000 0.~~81150670~~82349010 ~~997~~996.~~58477123~~76128112 0.~~99758477~~99676128 0.~~81150670~~82349010 B4 0.00000000 0.~~81150763~~82349060 ~~997~~996.~~58477120~~76128060 0.~~99758477~~99676128 0.~~81150763~~82349060 B5 0.00000000 0.~~81150692~~82349308 ~~997~~996.~~58477103~~76127796 0.~~99758477~~99676128 0.~~81150692~~82349308 B6 0.00000000 0.~~81150421~~82349289 ~~997~~996.~~58477124~~76127835 0.~~99758477~~99676128 0.~~81150421~~82349289 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 38,502,000.00 5.60000% 37,~~602~~152,000.00 ~~175~~173,~~476~~376.00 0.00 0.00 1-A2 0.00 6.80000% 8,~~647~~534,~~549~~793.0743 4948,~~002~~363.7883 0.00 0.00 1-A3 50,000,000.00 6.50000% 4544,~~603~~847,~~112~~317.3285 ~~247~~242,~~016~~922.8697 0.00 0.00 1-A5 0.00 6.80000% 367,647.06 2,083.33 0.00 0.00 1-AP 46,391.00 0.00000% 46,~~305~~261.0469 0.00 0.00 0.00 1-AX 0.00 6.80000% ~~178~~177,~~039~~911.5916 1,008.8916 0.00 0.00 2-A1 71,963,000.00 5.25000% 6968,~~608~~696,~~000~~129.0084 ~~304~~300,~~535~~545.0057 0.00 0.00 2-A2 0.00 7.00000% 19,~~822~~591,~~735~~438.6089 ~~115~~114,~~632~~283.6239 0.00 0.00 2-A3 50,000,000.00 7.00000% 48,~~874~~770,~~779~~573.11 ~~285~~284,~~102~~495.8801 0.00 0.00 2-A5 50,000,000.00 6.65000% 48,~~414~~348,~~712~~128.0851 ~~268~~267,~~298~~929.2021 0.00 0.00 2-A6 0.00 7.00000% 1,221,428.57 7,125.00 0.00 0.00 2-AX 0.00 7.00000% 1,336,~~595~~183.7724 7,~~796~~794.8140 0.00 0.00 3-A1 100,000,000.00 6.65000% 99,~~491~~046,~~571~~793.7162 ~~551~~548,~~349~~884.1331 0.00 0.00 3-A2 21,753,000.00 6.75000% 21,~~641~~543,~~393~~759.7958 121,~~732~~183.8465 0.00 0.00 3-A3 9,014,000.00 6.15000% 8,~~901~~844,~~271~~434.3452 45,~~619~~327.0273 0.00 0.00 3-A5 10,067,000.00 6.70000% 10,~~179~~236,~~728~~565.6648 5657,~~836~~154.8216 0.00 0.00 3-A6 0.00 6.75000% 2,~~265~~253,~~173~~531.3386 12,~~741~~676.6012 0.00 0.00 3-A7 14,000,000.00 6.75000% 14,000,000.00 78,750.00 0.00 0.00 3-AP 1,573,658.00 0.00000% 1,~~570~~568,~~453~~633.0649 0.00 0.00 0.00 3-AX 0.00 6.75000% 5,~~382~~358,~~598~~933.2292 30,~~277~~144.1100 0.00 0.00 4-A1 63,471,000.00 5.25000% 6160,~~407~~375,000.00 ~~268~~264,~~655~~140.62 0.00 0.00 4-A2 0.00 6.85000% 15,~~310~~043,~~530~~720.6806 8785,~~397~~874.6157 0.00 0.00 4-A3 50,000,000.00 6.83000% 4746,~~328~~067,~~108~~731.4247 ~~269~~262,~~375~~202.8217 0.00 0.00 4-A5 25,000,000.00 6.85000% 23,~~664~~033,~~054~~865.2173 ~~135~~131,~~082~~484.3198 0.00 0.00 4-A6 30,000,000.00 6.65000% 2827,~~396~~640,~~865~~638.0588 ~~157~~153,~~365~~175.9621 0.00 0.00 4-A7 0.00 6.85000% 613,138.69 3,500.00 0.00 0.00 4-AP 314,106.00 0.00000% 313,~~456~~134.0752 0.00 0.00 0.00 4-AX 0.00 6.85000% 1,~~303~~302,~~425~~592.2458 7,~~440~~435.3963 0.00 0.00 5-A1 98,145,000.00 7.50000% 9389,~~382~~615,~~316~~655.6073 ~~583~~560,~~639~~097.4885 0.00 0.00 5-AP 2,030,855.00 0.00000% 21,~~013~~992,~~399~~143.4403 0.00 0.00 0.00 5-AX 0.00 7.50000% ~~206~~194,~~318~~561.6346 1,~~289~~216.4901 0.00 0.00 6-A1 90,000,000.00 43.~~18000~~26125% 8278,~~753~~276,~~188~~569.2416 ~~288~~212,~~256~~732.9488 0.00 0.00 6-A2 66,379,000.00 43.~~13000~~21125% 6157,~~034~~732,~~154~~448.2472 ~~210~~154,~~059~~494.2144 0.00 0.00 6-A3 0.00 45.~~32000~~23875% 8278,~~753~~276,~~188~~569.2416 ~~297~~341,~~911~~726.4815 0.00 0.00 6-A5 0.00 45.~~37000~~28875% 6157,~~034~~732,~~154~~448.2472 ~~222~~254,~~266~~443.0574 0.00 0.00 6-A6 0.00 8.50000% 2,523,529.41 17,875.00 0.00 0.00 6-AP 2,207,314.00 0.00000% 1,~~952~~879,~~001~~882.8678 0.00 0.00 0.00 6-AX 0.00 8.50000% 104,~~641~~569.1992 ~~741~~740.2170 0.00 0.00 A4 54,000,000.00 6.50000% 54,000,000.00 292,500.00 0.00 0.00 B1 23,517,000.00 7.~~24290~~23780% 23,~~479~~460,~~285~~201.2606 141,~~715~~500.0116 0.00 0.00 B2 7,524,000.00 7.~~24290~~23780% 7,~~511~~505,~~933~~827.5982 45,~~340~~271.1339 0.00 0.00 B3 4,699,000.00 7.~~24290~~23780% 4,~~691~~687,~~464~~650.1184 28,~~316~~273.4956 0.00 0.00 B4 2,819,000.00 7.~~24290~~23780% 2,~~814~~812,~~479~~191.1147 16,~~987~~961.4873 0.00 0.00 B5 1,878,000.00 7.~~24290~~23780% 1,~~874~~873,~~988~~464.2120 11,~~316~~299.9580 0.00 0.00 B6 1,902,627.23 7.~~24290~~23780% 1,~~899~~898,~~575~~031.9495 11,~~465~~447.3698 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 6.80000% 0.00 0.00 0.00 0.00 Totals 940,806,051.23 5,~~458~~342,~~882~~441.8841 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 ~~175~~173,~~476~~376.00 0.00 3736,~~152~~702,000.00 1-A2 0.00 0.00 4948,~~002~~363.7883 0.00 8,~~534~~346,~~793~~147.4373 1-A3 0.00 0.00 ~~247~~242,~~016~~922.8697 0.00 4442,~~847~~371,~~317~~348.8564 1-A5 0.00 0.00 2,083.33 0.00 367,647.06 1-AP 0.00 0.00 0.00 0.00 46,~~261~~218.6909 1-AX 0.00 0.00 1,008.8916 0.00 177,~~911~~780.1637 2-A1 0.00 0.00 ~~304~~300,~~535~~545.0057 0.00 6867,~~696~~518,~~129~~629.84 2-A2 0.00 0.00 ~~115~~114,~~632~~283.6239 0.00 19,~~591~~266,~~438~~435.8999 2-A3 0.00 0.00 ~~285~~284,~~102~~495.8801 0.00 48,~~770~~320,~~573~~699.1148 2-A5 0.00 0.00 ~~268~~267,~~298~~929.2021 0.00 4847,~~348~~735,~~128~~570.5164 2-A6 0.00 0.00 7,125.00 0.00 1,221,428.57 2-AX 0.00 0.00 7,~~796~~794.8140 0.00 1,~~336~~335,~~183~~778.2478 3-A1 0.00 0.00 ~~551~~548,~~349~~884.1331 0.00 9998,~~046~~016,~~793~~526.6231 3-A2 0.00 0.00 121,~~732~~183.8465 0.00 21,~~543~~317,~~759~~603.5834 3-A3 0.00 0.00 45,~~619~~327.0273 0.00 8,~~844~~787,~~434~~280.5237 3-A5 0.00 0.00 5657,~~836~~154.8216 0.00 10,~~236~~293,~~565~~719.4863 3-A6 0.00 0.00 12,~~741~~676.6012 0.00 2,~~253~~233,~~531~~188.8627 3-A7 0.00 0.00 78,750.00 0.00 14,000,000.00 3-AP 0.00 0.00 0.00 0.00 1,~~568~~567,~~633~~015.4925 3-AX 0.00 0.00 30,~~277~~144.1100 0.00 5,~~358~~269,~~933~~765.9216 4-A1 0.00 0.00 ~~268~~264,~~655~~140.62 0.00 6059,~~375~~343,000.00 4-A2 0.00 0.00 8785,~~397~~874.6157 0.00 1514,~~043~~797,~~720~~344.0659 4-A3 0.00 0.00 ~~269~~262,~~375~~202.8217 0.00 4645,~~067~~807,~~731~~217.4731 4-A5 0.00 0.00 ~~135~~131,~~082~~484.3198 0.00 2322,~~033~~903,~~865~~608.7366 4-A6 0.00 0.00 ~~157~~153,~~365~~175.9621 0.00 27,~~640~~484,~~638~~330.8839 4-A7 0.00 0.00 3,500.00 0.00 613,138.69 4-AP 0.00 0.00 0.00 0.00 ~~313~~312,~~134~~821.5283 4-AX 0.00 0.00 7,~~440~~435.3963 0.00 1,~~302~~301,~~592~~909.5866 5-A1 0.00 0.00 ~~583~~560,~~639~~097.4885 0.00 8986,~~615~~545,~~655~~756.7354 5-AP 0.00 0.00 0.00 0.00 1,~~992~~924,~~143~~285.0397 5-AX 0.00 0.00 1,~~289~~216.4901 0.00 ~~194~~193,~~561~~889.4652 6-A1 0.00 0.00 ~~288~~212,~~256~~732.9488 0.00 7874,~~276~~693,~~569~~095.1612 6-A2 0.00 0.00 ~~210~~154,~~059~~494.2144 0.00 5755,~~732~~089,~~448~~477.7235 6-A3 0.00 0.00 ~~297~~341,~~911~~726.4815 0.00 7874,~~276~~693,~~569~~095.1612 6-A5 0.00 0.00 ~~222~~254,~~266~~443.0574 0.00 5755,~~732~~089,~~448~~477.7235 6-A6 0.00 0.00 17,875.00 0.00 2,523,529.41 6-AP 0.00 0.00 0.00 0.00 1,~~879~~855,~~882~~818.7899 6-AX 0.00 0.00 ~~741~~740.2170 0.00 ~~104~~72,~~569~~565.9294 A4 0.00 0.00 292,500.00 0.00 54,000,000.00 B1 0.00 0.00 141,~~715~~500.0116 0.00 23,~~460~~440,~~201~~835.0603 B2 0.00 0.00 45,~~340~~271.1339 0.00 7,~~505~~499,~~827~~631.8287 B3 0.00 0.00 28,~~316~~273.4956 0.00 4,~~687~~683,~~650~~781.8426 B4 0.00 0.00 16,~~987~~961.4873 0.00 2,~~812~~809,~~191~~870.4705 B5 0.00 0.00 11,~~316~~299.9580 0.00 1,~~873~~871,~~464~~917.2068 B6 0.00 0.00 11,~~465~~447.3698 0.00 1,~~898~~896,~~031~~465.9515 LT-R 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~458~~342,~~882~~441.8841 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 38,502,000.00 5.60000% ~~976~~964.~~62459093~~93688640 4.~~55758142~~50303880 0.00000000 0.00000000 1-A2 0.00 6.80000% ~~960~~948.~~80120755~~27329309 5.~~44454039~~37354872 0.00000000 0.00000000 1-A3 50,000,000.00 6.50000% ~~912~~896.~~06224640~~94635700 4.~~94033720~~85845940 0.00000000 0.00000000 1-A5 0.00 6.80000% 1000.00016320 5.66665851 0.00000000 0.00000000 1-AP 46,391.00 0.00000% ~~998~~997.~~14705439~~21260589 0.00000000 0.00000000 0.00000000 1-AX 0.00 6.80000% ~~998~~997.~~55068481~~83037387 5.~~65844822~~65435395 0.00000000 0.00000000 2-A1 71,963,000.00 5.25000% ~~967~~954.~~27484958~~60347456 4.~~23182747~~17639023 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~967~~956.~~39922160~~11136196 5.~~64316191~~57731611 0.00000000 0.00000000 2-A3 50,000,000.00 7.00000% ~~977~~975.~~49558220~~41146220 5.~~70205760~~68990020 0.00000000 0.00000000 2-A5 50,000,000.00 6.65000% ~~968~~966.~~29424160~~96257020 5.~~36596400~~35858420 0.00000000 0.00000000 2-A6 0.00 7.00000% 1000.00046667 5.83333606 0.00000000 0.00000000 2-AX 0.00 7.00000% 998.~~97663242~~66830597 5.~~82736469~~82556345 0.00000000 0.00000000 3-A1 100,000,000.00 6.65000% ~~994~~990.~~91571710~~46793620 5.~~51349130~~48884310 0.00000000 0.00000000 3-A2 21,753,000.00 6.75000% ~~994~~990.~~86938767~~38107755 5.~~59614030~~57089367 0.00000000 0.00000000 3-A3 9,014,000.00 6.15000% ~~987~~981.~~49404704~~18865321 5.~~06090748~~02859219 0.00000000 0.00000000 3-A5 10,067,000.00 6.70000% ~~1011~~1016.~~19784047~~84369524 5.~~64585477~~67737757 0.00000000 0.00000000 3-A6 0.00 6.75000% ~~992~~987.~~31108872~~21127600 5.~~58174988~~55306487 0.00000000 0.00000000 3-A7 14,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 3-AP 1,573,658.00 0.00000% ~~997~~996.~~96338213~~80711438 0.00000000 0.00000000 0.00000000 3-AX 0.00 6.75000% ~~991~~986.~~23899206~~88106380 5.~~57571841~~55120538 0.00000000 0.00000000 4-A1 63,471,000.00 5.25000% ~~967~~951.~~48121189~~22181784 4.~~23273022~~16159537 0.00000000 0.00000000 4-A2 0.00 6.85000% ~~966~~949.~~13231578~~29590642 5.~~51500514~~41889755 0.00000000 0.00000000 4-A3 50,000,000.00 6.83000% ~~946~~921.~~56216840~~35462940 5.~~38751640~~24404340 0.00000000 0.00000000 4-A5 25,000,000.00 6.85000% ~~946~~921.~~56216840~~35462920 5.~~40329240~~25939920 0.00000000 0.00000000 4-A6 30,000,000.00 6.65000% ~~946~~921.~~56216833~~35462933 5.~~24553200~~10584033 0.00000000 0.00000000 4-A7 0.00 6.85000% 1000.00112536 5.70833972 0.00000000 0.00000000 4-AP 314,106.00 0.00000% ~~997~~996.~~93085774~~90715873 0.00000000 0.00000000 0.00000000 4-AX 0.00 6.85000% 998.~~92111864~~28298334 5.~~70217798~~69853000 0.00000000 0.00000000 5-A1 98,145,000.00 7.50000% ~~951~~913.~~47298996~~09445952 5.~~94670620~~70684039 0.00000000 0.00000000 5-AP 2,030,855.00 0.00000% ~~991~~980.~~40482211~~93809258 0.00000000 0.00000000 0.00000000 5-AX 0.00 7.50000% ~~963~~908.~~15159748~~26592348 65.~~01969077~~67666611 0.00000000 0.00000000 6-A1 90,000,000.00 43.~~18000~~26125% ~~919~~869.~~47986933~~73965733 32.~~20285489~~36369867 0.00000000 0.00000000 6-A2 66,379,000.00 43.~~13000~~21125% ~~919~~869.~~47986924~~73965742 32.~~16454315~~32745959 0.00000000 0.00000000 6-A3 0.00 45.~~32000~~23875% ~~919~~869.~~47986933~~73965733 3.~~31012756~~79695722 0.00000000 0.00000000 6-A5 0.00 45.~~37000~~28875% ~~919~~869.~~47986924~~73965742 3.~~34843927~~83319634 0.00000000 0.00000000 6-A6 0.00 8.50000% 1000.00016247 7.08333449 0.00000000 0.00000000 6-AP 2,207,314.00 0.00000% ~~884~~851.~~33356559~~66078773 0.00000000 0.00000000 0.00000000 6-AX 0.00 8.50000% 998.~~68475553~~00456198 7.~~07403201~~06916462 0.00000000 0.00000000 A4 54,000,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 B1 23,517,000.00 7.~~24290~~23780% ~~998~~997.~~39627759~~58477102 6.~~02606668~~01693073 0.00000000 0.00000000 B2 7,524,000.00 7.~~24290~~23780% ~~998~~997.~~39627725~~58477140 6.~~02606725~~01693115 0.00000000 0.00000000 B3 4,699,000.00 7.~~24290~~23780% ~~998~~997.~~39627793~~58477123 6.~~02606725~~01693126 0.00000000 0.00000000 B4 2,819,000.00 7.~~24290~~23780% ~~998~~997.~~39627882~~58477120 6.~~02606598~~01693154 0.00000000 0.00000000 B5 1,878,000.00 7.~~24290~~23780% ~~998~~997.~~39627796~~58477103 6.~~02606496~~01693291 0.00000000 0.00000000 B6 1,902,627.23 7.~~24290~~23780% ~~998~~997.~~39627545~~58477124 6.~~02606744~~01693270 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 6.80000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1000 denominations.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~55758142~~50303880 0.00000000 ~~964~~953.~~93688640~~24918186 1-A2 0.00000000 0.00000000 5.~~44454039~~37354872 0.00000000 ~~948~~927.~~27329309~~31347952 1-A3 0.00000000 0.00000000 4.~~94033720~~85845940 0.00000000 ~~896~~847.~~94635700~~42697280 1-A5 0.00000000 0.00000000 5.66665851 0.00000000 1000.00016320 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~21260589~~27276842 1-AX 0.00000000 0.00000000 5.~~65844822~~65435395 0.00000000 997.~~83037387~~09682666 2-A1 0.00000000 0.00000000 4.~~23182747~~17639023 0.00000000 ~~954~~938.~~60347456~~24089935 2-A2 0.00000000 0.00000000 5.~~64316191~~57731611 0.00000000 ~~956~~940.~~11136196~~25040518 2-A3 0.00000000 0.00000000 5.~~70205760~~68990020 0.00000000 ~~975~~966.~~41146220~~41398960 2-A5 0.00000000 0.00000000 5.~~36596400~~35858420 0.00000000 ~~966~~954.~~96257020~~71141280 2-A6 0.00000000 0.00000000 5.83333606 0.00000000 1000.00046667 2-AX 0.00000000 0.00000000 5.~~82736469~~82556345 0.00000000 998.~~66830597~~36601107 3-A1 0.00000000 0.00000000 5.~~51349130~~48884310 0.00000000 ~~990~~980.~~46793620~~16526310 3-A2 0.00000000 0.00000000 5.~~59614030~~57089367 0.00000000 ~~990~~979.~~38107755~~98452351 3-A3 0.00000000 0.00000000 5.~~06090748~~02859219 0.00000000 ~~981~~974.~~18865321~~84805525 3-A5 0.00000000 0.00000000 5.~~64585477~~67737757 0.00000000 ~~1016~~1022.~~84369524~~52107182 3-A6 0.00000000 0.00000000 5.~~58174988~~55306487 0.00000000 ~~987~~978.~~21127600~~29930018 3-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~995.~~80711438~~77878421 3-AX 0.00000000 0.00000000 5.~~57571841~~55120538 0.00000000 ~~986~~970.~~88106380~~46008119 4-A1 0.00000000 0.00000000 4.~~23273022~~16159537 0.00000000 ~~951~~934.~~22181784~~96242378 4-A2 0.00000000 0.00000000 5.~~51500514~~41889755 0.00000000 ~~949~~933.~~29590642~~74900551 4-A3 0.00000000 0.00000000 5.~~38751640~~24404340 0.00000000 ~~921~~916.~~35462940~~14434620 4-A5 0.00000000 0.00000000 5.~~40329240~~25939920 0.00000000 ~~921~~916.~~35462920~~14434640 4-A6 0.00000000 0.00000000 5.~~24553200~~10584033 0.00000000 ~~921~~916.~~35462933~~14434633 4-A7 0.00000000 0.00000000 5.70833972 0.00000000 1000.00112536 4-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~995.~~90715873~~91166676 4-AX 0.00000000 0.00000000 5.~~70217798~~69853000 0.00000000 ~~998~~997.~~28298334~~75960602 5-A1 0.00000000 0.00000000 5.~~94670620~~70684039 0.00000000 ~~913~~881.~~09445952~~81523807 5-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~980~~947.~~93809258~~52504241 5-AX 0.00000000 0.00000000 65.~~01969077~~67666611 0.00000000 ~~908~~905.~~26592348~~12912442 6-A1 0.00000000 0.00000000 32.~~20285489~~36369867 0.00000000 ~~869~~829.~~73965733~~92327911 6-A2 0.00000000 0.00000000 32.~~16454315~~32745959 0.00000000 ~~869~~829.~~73965742~~92327920 6-A3 0.00000000 0.00000000 3.~~31012756~~79695722 0.00000000 ~~869~~829.~~73965733~~92327911 6-A5 0.00000000 0.00000000 3.~~34843927~~83319634 0.00000000 ~~869~~829.~~73965742~~92327920 6-A6 0.00000000 0.00000000 7.08333449 0.00000000 1000.00016247 6-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~851~~840.~~66078773~~75894503 6-AX 0.00000000 0.00000000 7.~~07403201~~06916462 0.00000000 ~~998~~692.~~00456198~~56186831 A4 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~02606668~~01693073 0.00000000 ~~997~~996.~~58477102~~76128035 B2 0.00000000 0.00000000 6.~~02606725~~01693115 0.00000000 ~~997~~996.~~58477140~~76127990 B3 0.00000000 0.00000000 6.~~02606725~~01693126 0.00000000 ~~997~~996.~~58477123~~76128112 B4 0.00000000 0.00000000 6.~~02606598~~01693154 0.00000000 ~~997~~996.~~58477120~~76128060 B5 0.00000000 0.00000000 6.~~02606496~~01693291 0.00000000 ~~997~~996.~~58477103~~76127796 B6 0.00000000 0.00000000 6.~~02606744~~01693270 0.00000000 ~~997~~996.~~58477124~~76127835 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 2423,~~036~~050,~~641~~149.9183 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~243~~340,~~073~~786.8958 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2423,~~279~~390,~~715~~936.8041 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~636~~621,~~270~~984.5673 Payment of Interest and Principal 2322,~~643~~768,~~445~~951.2468 Total Withdrawals (Pool Distribution Amount) 2423,~~279~~390,~~715~~936.8041 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~574~~561,~~730~~279.4421 Class 3-A5 Certificate Insurance Policy ~~424~~426.1652 Class A4 Certificate Insurance Policy 2,250.00 GEMICO Policy 58,~~865~~029.9600 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~636~~621,~~270~~984.5673

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 1 0 0 1 308,~~906~~708.0760 0.00 0.00 308,~~906~~708.0760 30 Days 5783 0 0 0 5783 1929,~~929~~897,~~187~~746.8217 0.00 0.00 0.00 1929,~~929~~897,~~187~~746.8217 60 Days 2419 0 80 0 3219 106,~~000~~895,~~105~~559.4642 0.00 ~~3,247,429~~0.8500 0.00 136,~~247~~895,~~535~~559.3142 90 Days 211 0 012 0 223 ~~545~~4,~~943~~683,608.5507 0.00 05,289,613.0015 0.00 ~~545~~9,~~943~~973,221.5522 120 Days 01 0 21 0 2 0385,811.0003 0.00 ~~656~~159,~~171~~796.6871 0.00 ~~656~~545,~~171~~607.6874 150 Days 0 0 02 0 02 0.00 0.00 0655,834.0079 0.00 0655,834.0079 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 83114 1 1015 0 94130 3041,~~475~~862,~~236~~724.8369 308,~~906~~708.0760 36,~~903~~105,~~601~~244.5365 0.00 3448,~~687~~276,~~744~~677.4394 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.~~043611~~044444% 0.000000% 0.000000% 0.~~043611~~044444% 0.~~034855~~035531% 0.000000% 0.000000% 0.~~034855~~035531% 30 Days 23.~~485826~~688889% 0.000000% 0.000000% 0.000000% 23.~~485826~~688889% 23.~~248671~~441117% 0.000000% 0.000000% 0.000000% 23.~~248671~~441117% 60 Days 10.~~046664~~844444% 0.000000% 0.~~348888~~000000% 0.000000% 10.~~395552~~844444% 10.~~128343~~793653% 0.000000% 0.~~366417~~000000% 0.000000% 10.~~494760~~793653% 90 Days 0.~~087222~~488889% 0.000000% 0.~~000000~~533333% 0.000000% 01.~~087222~~022222% 0.~~061600~~539065% 0.000000% 0.~~000000~~608814% 0.000000% 01.~~061600~~147880% 120 Days 0.~~000000~~044444% 0.000000% 0.~~087222~~044444% 0.000000% 0.~~087222~~088889% 0.~~000000~~044405% 0.000000% 0.~~074038~~018392% 0.000000% 0.~~074038~~062797% 150 Days 0.000000% 0.000000% 0.~~000000~~088889% 0.000000% 0.~~000000~~088889% 0.000000% 0.000000% 0.~~000000~~075484% 0.000000% 0.~~000000~~075484% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 35.~~619712~~066667% 0.~~043611~~044444% 0.~~436110~~666667% 0.000000% 45.~~099433~~777778% 34.~~438614~~818240% 0.~~034855~~035531% 0.~~440455~~702690% 0.000000% 35.~~913925~~556461%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 308,~~906~~708.0760 0.00 0.00 308,~~906~~708.0760 30 Days 917 0 0 0 917 35,~~284~~860,~~416~~140.6293 0.00 0.00 0.00 35,~~284~~860,~~416~~140.6293 60 Days 01 0 0 0 01 0331,578.0013 0.00 0.00 0.00 0331,578.0013 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 918 1 0 0 1019 36,~~284~~191,~~416~~719.6206 308,~~906~~708.0760 0.00 0.00 36,~~593~~500,~~322~~427.6966 0-29 Days 0.~~480769~~500000% 0.000000% 0.000000% 0.~~480769~~500000% 0.~~448710~~465670% 0.000000% 0.000000% 0.~~448710~~465670% 30 Days 48.~~326923~~500000% 0.000000% 0.000000% 0.000000% 48.~~326923~~500000% 48.~~770872~~839706% 0.000000% 0.000000% 0.000000% 48.~~770872~~839706% 60 Days 0.~~000000~~500000% 0.000000% 0.000000% 0.000000% 0.~~000000~~500000% 0.~~000000~~500168% 0.000000% 0.000000% 0.000000% 0.~~000000~~500168% 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 49.~~326923~~000000% 0.~~480769~~500000% 0.000000% 0.000000% 49.~~807692~~500000% 49.~~770872~~339874% 0.~~448710~~465670% 0.000000% 0.000000% 59.~~219583~~805544% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1219 0 0 0 1219 35,~~488~~985,~~582~~863.9077 0.00 0.00 0.00 35,~~488~~985,~~582~~863.9077 60 Days 148 0 60 0 208 42,~~958~~163,~~230~~299.6204 0.00 ~~2,259,866~~0.7200 0.00 72,~~218~~163,~~097~~299.3404 90 Days 17 0 08 0 115 ~~159~~2,~~891~~421,694.3669 0.00 03,276,603.0072 0.00 ~~159~~5,~~891~~698,298.3641 120 Days 0 0 21 0 21 0.00 0.00 ~~656~~159,~~171~~796.6871 0.00 ~~656~~159,~~171~~796.6871 150 Days 0 0 02 0 02 0.00 0.00 0655,834.0079 0.00 0655,834.0079 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2734 0 811 0 3545 810,~~606~~570,~~704~~857.8850 0.00 24,~~916~~092,~~038~~235.4022 0.00 1114,~~522~~663,~~743~~092.2872 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 46.~~040404~~597222% 0.000000% 0.000000% 0.000000% 46.~~040404~~597222% 37.~~963245~~099151% 0.000000% 0.000000% 0.000000% 37.~~963245~~099151% 60 Days 42.~~713805~~777778% 0.000000% 20.~~020202~~000000% 0.000000% 62.~~734007~~777778% 52.~~632856~~565642% 0.000000% 20.~~567348~~000000% 0.000000% 82.~~200204~~565642% 90 Days 02.~~336700~~430556% 0.000000% 02.~~000000~~777778% 0.000000% 05.~~336700~~208333% 02.~~181646~~872096% 0.000000% 03.~~000000~~886006% 0.000000% 06.~~181646~~758102% 120 Days 0.000000% 0.000000% 0.~~673401~~347222% 0.000000% 0.~~673401~~347222% 0.000000% 0.000000% 0.~~745451~~189517% 0.000000% 0.~~745451~~189517% 150 Days 0.000000% 0.000000% 0.~~000000~~694444% 0.000000% 0.~~000000~~694444% 0.000000% 0.000000% 0.~~000000~~777811% 0.000000% 0.~~000000~~777811% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 911.~~090909~~805556% 0.000000% 23.~~693603~~819444% 0.000000% 1115.~~784512~~625000% 912.~~777747~~536889% 0.000000% 34.~~312799~~853334% 0.000000% 1317.~~090547~~390223% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 48 0 0 0 48 23,~~117~~379,~~963~~542.4098 0.00 0.00 0.00 23,~~117~~379,~~963~~542.4098 60 Days 51 0 10 0 61 3340,~~494,131~~073.9927 0.00 ~~413,425~~0.0700 0.00 3340,~~907,557~~073.0627 90 Days 03 0 01 0 04 01,910,820.0055 0.00 0413,156.0013 0.00 02,323,976.0068 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 912 0 1 0 1013 5,~~612~~630,~~095~~436.3980 0.00 413,~~425~~156.0713 0.00 6,~~025~~043,~~520~~592.4693 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~877934~~846154% 0.000000% 0.000000% 0.000000% 13.~~877934~~846154% 23.~~248963~~703697% 0.000000% 0.000000% 0.000000% 23.~~248963~~703697% 60 Days 20.~~347418~~480769% 0.000000% 0.~~469484~~000000% 0.000000% 20.~~816901~~480769% 30.~~710250~~372692% 0.000000% 0.~~438996~~000000% 0.000000% 40.~~149246~~372692% 90 Days 01.~~000000~~442308% 0.000000% 0.~~000000~~480769% 0.000000% 01.~~000000~~923077% 02.~~000000~~094100% 0.000000% 0.~~000000~~452785% 0.000000% 02.~~000000~~546884% 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 45.~~225352~~769231% 0.000000% 0.~~469484~~480769% 0.000000% 46.~~694836~~250000% 56.~~959213~~170488% 0.000000% 0.~~438996~~452785% 0.000000% 6.~~398209~~623273% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1115 0 0 0 1115 47,~~149~~093,~~358~~094.6875 0.00 0.00 0.00 47,~~149~~093,~~358~~094.6875 60 Days 03 0 0 0 03 01,443,718.0041 0.00 0.00 0.00 01,443,718.0041 90 Days 01 0 0 0 01 0351,092.0083 0.00 0.00 0.00 0351,092.0083 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 1119 0 0 0 1119 48,~~149~~887,~~358~~905.6899 0.00 0.00 0.00 48,~~149~~887,~~358~~905.6899 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~631579~~631961% 0.000000% 0.000000% 0.000000% 23.~~631579~~631961% 23.~~256581~~905110% 0.000000% 0.000000% 0.000000% 23.~~256581~~905110% 60 Days 0.~~000000~~726392% 0.000000% 0.000000% 0.000000% 0.~~000000~~726392% 0.~~000000~~794841% 0.000000% 0.000000% 0.000000% 0.~~000000~~794841% 90 Days 0.~~000000~~242131% 0.000000% 0.000000% 0.000000% 0.~~000000~~242131% 0.~~000000~~193295% 0.000000% 0.000000% 0.000000% 0.~~000000~~193295% 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.~~631579~~600484% 0.000000% 0.000000% 0.000000% 24.~~631579~~600484% 24.~~256581~~893246% 0.000000% 0.000000% 0.000000% 24.~~256581~~893246% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,~~455~~060,~~475~~872.9217 0.00 0.00 0.00 1,~~455~~060,~~475~~872.9217 60 Days 01 0 0 0 01 0796,712.0060 0.00 0.00 0.00 0796,712.0060 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 34 0 0 0 34 1,~~455~~857,~~475~~584.9277 0.00 0.00 0.00 1,~~455~~857,~~475~~584.9277 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~740741~~744417% 0.000000% 0.000000% 0.000000% 0.~~740741~~744417% 0.~~895164~~657583% 0.000000% 0.000000% 0.000000% 0.~~895164~~657583% 60 Days 0.~~000000~~248139% 0.000000% 0.000000% 0.000000% 0.~~000000~~248139% 0.~~000000~~493843% 0.000000% 0.000000% 0.000000% 0.~~000000~~493843% 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.~~740741~~992556% 0.000000% 0.000000% 0.000000% 0.~~740741~~992556% 01.~~895164~~151426% 0.000000% 0.000000% 0.000000% 01.~~895164~~151426% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0333,244.0093 0.00 0.00 0.00 0333,244.0093 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 01 0 0 0 01 0333,244.0093 0.00 0.00 0.00 0333,244.0093 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~886792% 0.000000% 0.000000% 0.000000% 01.~~000000~~886792% 01.~~000000~~591416% 0.000000% 0.000000% 0.000000% 01.~~000000~~591416% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~886792% 0.000000% 0.000000% 0.000000% 01.~~000000~~886792% 01.~~000000~~591416% 0.000000% 0.000000% 0.000000% 01.~~000000~~591416% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 79 0 0 0 79 3,~~086~~820,~~422~~018.0987 0.00 0.00 0.00 3,~~086~~820,~~422~~018.0987 60 Days 23 0 10 0 3 ~~830~~1,~~203~~192,307.7368 0.00 ~~574,138~~0.0600 0.00 1,~~404~~192,~~341~~307.7968 90 Days 1 0 0 2 0 12 ~~386,052.19~~ 0.00 0.00 1,094,313.98 0.00 ~~386~~1,~~052~~094,313.1998 120 Days 01 0 0 0 01 0385,811.0003 0.00 0.00 0.00 0385,811.0003 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 1013 0 12 0 1115 45,~~302~~398,~~678~~137.0158 0.00 ~~574~~1,~~138~~094,313.0698 0.00 46,~~876~~492,~~816~~451.0756 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~928375~~500000% 0.000000% 0.000000% 0.000000% 12.~~928375~~500000% 12.~~940301~~425400% 0.000000% 0.000000% 0.000000% 12.~~940301~~425400% 60 Days 0.~~550964~~833333% 0.000000% 0.~~275482~~000000% 0.000000% 0.~~826446~~833333% 0.~~521913~~757018% 0.000000% 0.~~360936~~000000% 0.000000% 0.~~882849~~757018% 90 Days 0.~~275482~~000000% 0.000000% 0.~~000000~~555556% 0.000000% 0.~~275482~~555556% 0.~~242694~~000000% 0.000000% 0.~~000000~~694800% 0.000000% 0.~~242694~~694800% 120 Days 0.~~000000~~277778% 0.000000% 0.000000% 0.000000% 0.~~000000~~277778% 0.~~000000~~244958% 0.000000% 0.000000% 0.000000% 0.~~000000~~244958% 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 23.~~754821~~611111% 0.000000% 0.~~275482~~555556% 0.000000% 34.~~030303~~166667% 23.~~704908~~427376% 0.000000% 0.~~360936~~694800% 0.000000% 34.~~065844~~122176% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 ~~984~~427,~~897~~521.5487 0.00 0.00 0.00 ~~984~~427,~~897~~521.5487 60 Days 1 0 0 0 1 7561,~~123~~825.5509 0.00 0.00 0.00 7561,~~123~~825.5509 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 3 0 0 0 3 ~~992~~989,~~021~~346.0996 0.00 0.00 0.00 ~~992~~989,~~021~~346.0996 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~777778~~857143% 0.000000% 0.000000% 0.000000% 2.~~777778~~857143% 31.~~707488~~664261% 0.000000% 0.000000% 0.000000% 31.~~707488~~664261% 60 Days 1.~~388889~~428571% 0.000000% 0.000000% 0.000000% 1.~~388889~~428571% 02.~~026815~~187078% 0.000000% 0.000000% 0.000000% 02.~~026815~~187078% 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 4.~~166667~~285714% 0.000000% 0.000000% 0.000000% 4.~~166667~~285714% 3.~~734304~~851339% 0.000000% 0.000000% 0.000000% 3.~~734304~~851339% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 9 0 0 0 9 1,~~362~~937,~~070~~445.6790 0.00 0.00 0.00 1,~~362~~937,~~070~~445.6790 60 Days 21 0 0 0 21 ~~710~~66,~~415~~045.5720 0.00 0.00 0.00 ~~710~~66,~~415~~045.5720 90 Days 0 0 01 0 01 0.00 0.00 0505,539.0032 0.00 0505,539.0032 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 1110 0 01 0 11 2,~~072~~003,~~486~~491.2410 0.00 0505,539.0032 0.00 2,~~072~~509,~~486~~030.2442 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.~~688525~~829787% 0.000000% 0.000000% 0.000000% 3.~~688525~~829787% 12.~~953121~~871641% 0.000000% 0.000000% 0.000000% 12.~~953121~~871641% 60 Days 0.~~819672~~425532% 0.000000% 0.000000% 0.000000% 0.~~819672~~425532% 10.~~018690~~097891% 0.000000% 0.000000% 0.000000% 10.~~018690~~097891% 90 Days 0.000000% 0.000000% 0.~~000000~~425532% 0.000000% 0.~~000000~~425532% 0.000000% 0.000000% 0.~~000000~~749300% 0.000000% 0.~~000000~~749300% 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 4.~~508197~~255319% 0.000000% 0.~~000000~~425532% 0.000000% 4.~~508197~~680851% 2.~~971811~~969532% 0.000000% 0.~~000000~~749300% 0.000000% 23.~~971811~~718831%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~243~~340,~~073~~786.8958

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 302,294.00 0.03213138% 302,294.00 0.~~03410876~~03479289% Fraud 18,816,121.00 2.00000000% 18,816,121.00 2.~~12308060~~16566375% Special Hazard 9,406,061.00 0.99978747% 8,~~862~~688,~~650~~385.3525 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 8.~~086890~~075813% Weighted Average Net Coupon 7.~~324322~~315843% Weighted Average Pass-Through Rate 7.~~246220~~237272% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count 2,~~337~~293 Number Of Loans Paid In Full 4443 Ending Scheduled Collateral Loan Count 2,~~293~~250 Beginning Scheduled Collateral Balance ~~904~~886,~~449~~265,~~597~~035.4306 Ending Scheduled Collateral Balance ~~886~~868,~~265~~838,~~035~~524.0679 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2001 ~~886~~868,~~265~~838,~~035~~524.0679 Monthly P &I Constant 6,~~836~~700,~~262~~735.2171 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~886~~868,~~265~~838,~~035~~524.0679 Scheduled Principal ~~741~~736,~~108~~310.7813 Unscheduled Principal 1716,~~443~~690,~~453~~200.5914

Group Level Collateral Statement Group Group 1-1 Group 1-2 Group 2-1 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~450167~~450220 8.~~003132~~001049 8.~~199021~~199119 Weighted Average Net Rate 7.~~157296~~200219 6.~~800000~~864705 7.~~943121~~949119 Weighted Average Maturity (34) (34) (34) Beginning Loan Count 5 ~~216~~213 15 Loans Paid In Full 0 35 0 Ending Loan Count 5 ~~213~~208 15 Beginning Scheduled Balance 2,~~507~~505,~~218~~155.9652 9594,~~382~~175,~~180~~116.3920 9,~~922~~917,~~228~~563.3696 Ending Scheduled Balance 2,~~505~~503,~~155~~079.5238 9491,~~175~~247,~~116~~832.2091 9,~~917~~913,~~563~~552.9671 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 17,517.77 ~~703~~695,~~620~~770.7805 69,~~951~~939.8975 Scheduled Principal 1,~~951~~964.7747 67,~~490~~853.6561 2,~~158~~177.0901 Unscheduled Principal 111.67 12,~~139~~859,~~573~~429.5468 21,~~506~~834.3124 Scheduled Interest 15,~~566~~553.0030 ~~636~~627,~~130~~916.1344 67,~~793~~762.8074 Servicing Fees ~~522~~521.3491 9089,~~496~~179.9042 2,~~067~~066.1316 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 6968,~~814~~749.9344 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 89.5749 5,~~134~~078.2715 48.7975 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 14,~~954~~941.0990 ~~470~~464,~~684~~909.0343 65,~~677~~647.8883 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 7.157355 6.800000 7.943220

Group Level Collateral Statement Group Group 2-2 Group 3 Group 4-1 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 8.~~136348~~136203 7.~~245973~~244466 7.~~479364~~479463 Weighted Average Net Rate 7.~~000000~~081958 6.~~907734~~993792 7.~~173318~~229463 Weighted Average Maturity (34) (34) (34) Beginning Loan Count ~~421~~418 ~~406~~405 53 Loans Paid In Full 35 12 0 Ending Loan Count ~~418~~413 ~~405~~403 53 Beginning Scheduled Balance ~~184~~183,~~962~~878,~~048~~116.6859 ~~163~~162,~~143~~593,~~357~~129.8380 20,~~978~~956,~~019~~952.9543 Ending Scheduled Balance ~~183~~181,~~878~~636,~~116~~213.5964 ~~162~~161,~~593~~329,~~129~~048.8019 20,~~956~~940,~~952~~147.4388 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 1,~~380~~373,~~680~~647.6625 1,~~118~~115,~~175~~274.0375 145,~~444~~409.2060 Scheduled Principal 126,~~584~~922.3146 133,~~064~~691.7808 14,~~692~~787.3231 Unscheduled Principal ~~957~~2,~~347~~114,980.7849 ~~417~~1,~~163~~130,390.2553 62,~~375~~017.2024 Scheduled Interest 1,~~254~~246,~~096~~724.3579 ~~985~~981,~~110~~583.2567 130,~~751~~622.8829 Servicing ~~Fee~~Fees ~~162~~161,~~530~~543.1383 3433,~~079~~964.5787 4,~~370~~366.4203 Master Servicing ~~Fee~~Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~122~~121,~~527~~768.8028 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 12,~~620~~558.8865 11,~~904~~893.8934 ~~979~~978.8026 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 ~~956~~950,~~417~~854.5403 ~~939~~935,~~125~~725.7946 125,~~401~~278.6600 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 6.906015 7.173448

Group Level Collateral Statement Group Group 4-2 Group 5-1 Group 5-2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~982191~~970178 7.~~314595~~312502 8.~~575065~~575721 Weighted Average Net Rate 6.~~850000~~912050 67.~~995659~~038287 7.~~500000~~580058 Weighted Average Maturity (34.00) (34.00) (34.00) Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant 1,~~195~~169,~~788~~220.2229 ~~262~~258,~~056~~579.0575 ~~613~~588,~~095~~020.4620 Beginning Loan Count ~~367~~363 7372 ~~256~~244 Loans Paid In Full 43 12 129 Ending Loan Count ~~363~~360 7270 ~~244~~235 Beginning Scheduled Balance ~~162~~159,~~733~~069,~~299~~263.5758 2726,~~037~~565,~~374~~089.5729 7369,~~062~~738,~~395~~151.9458 Ending Scheduled Balance ~~159~~157,~~069~~500,~~263~~591.5816 2625,~~565~~688,~~089~~391.2971 6967,~~738~~468,~~151~~247.5887 Scheduled Principal ~~113~~112,~~314~~711.6564 9796,~~249~~698.8470 9089,~~999~~641.7810 Unscheduled Principal 31,~~550~~455,~~721~~960.3478 ~~375~~779,~~035~~998.4488 32,~~233~~180,~~244~~262.5861 Scheduled Interest 1,~~082~~056,~~473~~508.5765 ~~164~~161,~~806~~881.2105 ~~522~~498,~~095~~379.6810 Servicing Fee ~~145~~140,~~305~~263.2608 6,~~169~~070.4045 6057,~~556~~863.4707 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount ~~110~~105,~~187~~909.0402 0.00 4442,~~627~~663.6095 Special Hazard Fee 0.00 0.00 0.00 Other Fee 8,~~232~~225.4022 1,~~016~~013.6056 4,~~899~~652.3260 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~818~~802,~~748~~111.8733 ~~157~~154,~~620~~797.2104 ~~412~~393,~~012~~199.2948 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 6.850000 6.992502 7.500000

Group Level Collateral Statement Group Group 6-1 Group 6-2 Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~750112~~748563 9.~~203445~~210211 8.~~086890~~075813 Weighted Average Net ~~Rat~~Rate 8.~~280358~~390227 8.~~144016~~598337 7.~~324322~~315843 Weighted Average Maturity (34.00) (34.00) ~~356~~355.00 Record Date 0809/3130/2001 0809/3130/2001 0809/3130/2001 Principal And Interest Constant ~~564~~543,~~180~~537.9436 ~~765~~723,~~751~~818.2194 6,~~836~~700,~~262~~735.2171 Beginning Loan Count ~~215~~208 ~~310~~297 2,~~337~~293 Loans Paid In Full 78 139 4443 Ending Loan Count ~~208~~200 ~~297~~288 2,~~293~~250 Beginning Scheduled Balance 7168,~~491~~843,~~762~~103.0570 9388,~~229~~023,~~711~~392.1341 ~~904~~886,~~449~~265,~~597~~035.4306 Ending Scheduled Balance 6866,~~843~~293,~~103~~392.7038 8884,~~023~~318,~~392~~026.4196 ~~886~~868,~~265~~838,~~035~~524.0679 ~~Schreduled~~Scheduled Principal 4241,~~880~~638.1484 5048,~~722~~223.4591 ~~741~~736,~~108~~310.7813 Unscheduled Principal 2,~~605~~508,~~778~~072.2148 53,~~155~~657,~~596~~141.2754 1716,~~443~~690,~~453~~200.5914 Scheduled Interest ~~521~~501,~~300~~898.8052 ~~715~~675,~~028~~595.7603 65,~~095~~964,~~153~~425.4358 Servicing Fee 2120,~~534~~557.23 47 44,~~141~~882.4174 ~~574~~561,~~773~~279.2603 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 2726,~~699~~502.1618 ~~374~~365,~~856~~592.5387 Special Hazard Fee 0.00 0.00 0.00 Other Fee 6,~~452~~277.0945 7,~~487~~213.3528 58,~~865~~028.9675 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~493~~475,~~314~~063.4860 ~~632~~596,~~700~~996.8483 54,~~086~~979,~~657~~524.6893 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 8.280805 8.500000 7.237272

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