8-K 1 sac01002.txt NOVEMBER 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): November 26, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-07 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On November 26, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-2 Trust ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the November 26, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 12/3/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the November 26, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 910/3031/01 Distribution Date: 1011/2526/01 SASC Series: 2001-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 8635724C4 SEN 6.50000% ~~104~~102,~~009~~785,000.00 ~~563~~556,~~382~~752.0807 1,224,000.00 1-A2 8635724D2 SEN 7.00000% 2820,~~968~~807,~~877~~921.6558 ~~168~~121,~~985~~379.1254 810,~~160~~187,~~956~~623.0734 1-A3 8635724E0 SEN 7.00000% 4,500,000.00 26,250.00 0.00 1-A5 8635724F7 SEN 6.00000% 24,~~511~~124,000.00 ~~122~~120,~~555~~620.00 387,000.00 1-A6 8635724G5 SEN 7.00000% 2825,~~412~~310,~~206~~423.9252 ~~165~~147,~~737~~644.8713 3,~~101~~855,~~783~~180.3997 1-A7 8635724H3 SEN 0.00000% 162,150.00 0.00 0.00 1-A8 8635724J9 SEN 7.00000% 0.00 6362,~~762~~930.9241 0.00 1-AP 8635724K6 PO 0.00000% 5958,~~059~~996.7114 0.00 63.5792 2-A1 8635724L4 SEN 6.00000% 3736,~~209~~624,502.29 ~~186~~183,~~047~~122.51 585,000.00 2-A2 8635724M2 SEN 7.00000% 0.00 3130,~~007~~520.9242 0.00 2-A3 8635724N0 SEN 7.00000% 4945,~~943~~714,~~053~~798.1378 ~~291~~266,~~334~~669.4865 42,~~228~~755,~~254~~482.3522 2-A5 8635724P5 SEN 0.00000% 45,000.00 0.00 0.00 3-A1 8635724Q3 SEN 6.10000% 68,~~871~~130,000.00 ~~350~~346,~~094~~327.2549 741,000.00 3-A2 8635724R1 SEN 7.00000% 3735,~~363~~157,~~703~~342.3863 ~~217~~205,~~954~~084.9449 2,~~206~~589,~~360~~764.7567 3-A3 8635724S9 SEN 7.00000% 7,000,000.00 40,833.33 0.00 3-A5 8635724T7 SEN 7.00000% 0.00 51,~~653~~097.2550 0.00 3-A6 8635724U4 SEN 32.~~16125~~92000% 5655,~~617~~143,~~351~~671.6931 ~~149~~134,~~151~~182.3493 1,~~473~~665,~~680~~382.3834 3-A7 8635724V2 SEN 5.~~33875~~58000% 0.00 ~~251~~256,~~888~~418.2407 0.00 3-A8 8635724W0 SEN 7.50000% 0.00 6,000.00 0.00 3-AP 8635724X8 PO 0.00000% ~~603~~602,~~494~~184.6114 0.00 1,~~310~~319.4797 3-AX 8635724Y6 SEN 7.50000% 0.00 1513,~~363~~271.2945 0.00 A4 8635724Z3 SEN 7.00000% 45,000,000.00 262,500.00 0.00 B1 8635725A7 SUB 7.~~17401~~18383% 15,~~085~~076,~~989~~179.7935 90,~~189~~253.2295 910,~~810~~009.4448 B2 8635725B5 SUB 7.~~17401~~18383% 10,~~056~~050,~~662~~122.8599 60,~~122~~165.1833 6,~~539~~672.8655 B3 8635725C3 SUB 7.~~17401~~18383% 6,~~703~~699,~~778~~418.2375 40,~~077~~106.4925 4,~~359~~447.4893 B4 8635725E9 SUB 7.~~17401~~18383% 3,~~687~~684,~~376~~978.6877 22,~~044~~060.4022 2,~~397~~446.9156 B5 8635725F6 SUB 7.~~17401~~18383% 3,~~016~~014,~~401~~439.5598 18,~~033~~046.0803 12,~~961~~001.5737 B6 8635725G4 SUB 7.~~17401~~18383% 3,~~358~~356,~~426~~242.9899 20,~~077~~092.8324 2,~~183~~228.9930 LT-R SAC102LTR SEN 0.00000% 0.00 0.00 0.00 R 8635725D1 SEN 7.00000% 0.00 0.00 0.00 Totals ~~535~~513,~~184~~047,~~035~~373.4622 3,~~215~~082,~~045~~328.7401 2224,~~136~~019,~~662~~623.2362

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~102~~101,~~785~~561,000.00 1,~~787~~780,~~382~~752.0807 0.00 1-A2 0.00 2010,~~807~~620,~~921~~298.5823 810,~~329~~309,~~941~~002.1988 0.00 1-A3 0.00 4,500,000.00 26,250.00 0.00 1-A5 0.00 2423,~~124~~737,000.00 ~~509~~507,~~555~~620.00 0.00 1-A6 0.00 2521,~~310~~455,~~423~~242.5255 34,~~267~~002,~~521~~825.2610 0.00 1-A7 0.00 162,150.00 0.00 0.00 1-A8 0.00 0.00 6362,~~762~~930.9241 0.00 1-AP 0.00 58,~~996~~932.1421 63.5792 0.00 2-A1 0.00 36,~~624~~039,502.29 ~~771~~768,~~047~~122.51 0.00 2-A2 0.00 0.00 3130,~~007~~520.9242 0.00 2-A3 0.00 4542,~~714~~959,~~798~~316.7856 43,~~519~~022,~~588~~151.8387 0.00 2-A5 0.00 45,000.00 0.00 0.00 3-A1 0.00 6867,~~130~~389,000.00 1,~~091~~087,~~094~~327.2549 0.00 3-A2 0.00 3532,~~157~~567,~~342~~577.6395 2,~~424~~794,~~315~~849.6916 0.00 3-A3 0.00 7,000,000.00 40,833.33 0.00 3-A5 0.00 0.00 51,~~653~~097.2550 0.00 3-A6 0.00 5553,~~143~~478,~~671~~288.3198 1,~~622~~799,~~831~~565.7227 0.00 3-A7 0.00 0.00 ~~251~~256,~~888~~418.2407 0.00 3-A8 0.00 0.00 6,000.00 0.00 3-AP 0.00 ~~602~~600,~~184~~864.1417 1,~~310~~319.4797 0.00 3-AX 0.00 0.00 1513,~~363~~271.2945 0.00 A4 0.00 45,000,000.00 262,500.00 0.00 B1 0.00 15,~~076~~066,~~179~~169.3586 99100,~~999~~263.6643 0.00 B2 0.00 10,~~050~~043,~~122~~450.9944 66,~~662~~837.0488 0.00 B3 0.00 6,~~699~~694,~~418~~970.7582 44,~~436~~554.9718 0.00 B4 0.00 3,~~684~~682,~~978~~532.7721 24,~~442~~506.3178 0.00 B5 0.00 3,~~014~~012,~~439~~438.9861 1920,~~994~~047.6540 0.00 B6 0.00 3,~~356~~354,~~242~~016.9966 22,~~261~~320.8254 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~513~~489,~~047~~027,~~373~~751.2254 2527,~~351~~101,~~707~~951.9763 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 112,577,000.00 ~~104~~102,~~009~~785,000.00 1310,~~208~~370.2535 1,~~210~~213,~~791~~629.7565 0.00 0.00 1-A2 75,000,000.00 2820,~~968~~807,~~877~~921.6558 8886,~~065~~314.2968 810,~~072~~101,~~890~~308.7866 0.00 0.00 1-A3 4,500,000.00 4,500,000.00 0.00 0.00 0.00 0.00 1-A5 27,220,000.00 24,~~511~~124,000.00 43,~~176~~278.1486 ~~382~~383,~~823~~721.8614 0.00 0.00 1-A6 46,000,000.00 2825,~~412~~310,~~206~~423.9252 3332,~~471~~663.5004 3,~~068~~822,~~311~~517.8993 0.00 0.00 1-A7 162,150.00 162,150.00 0.00 0.00 0.00 0.00 1-A8 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 59,547.00 5958,~~059~~996.7114 54.6499 8.93 0.00 0.00 2-A1 41,174,000.00 3736,~~209~~624,502.29 710,~~701~~623.5860 ~~577~~574,~~298~~376.4240 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 75,000,000.00 4945,~~943~~714,~~053~~798.1378 5550,~~665~~039.3355 42,~~172~~705,~~589~~442.0267 0.00 0.00 2-A5 45,000.00 45,000.00 0.00 0.00 0.00 0.00 3-A1 74,058,000.00 68,~~871~~130,000.00 1917,~~737~~599.8599 ~~721~~723,~~262~~400.1501 0.00 0.00 3-A2 55,000,000.00 3735,~~363~~157,~~703~~342.3863 5861,~~770~~511.3424 2,~~147~~528,~~590~~253.4143 0.00 0.00 3-A3 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 0.00 3-A6 68,029,000.00 5655,~~617~~143,~~351~~671.6931 39,~~254~~555.1061 1,~~434~~625,~~426~~826.2872 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-AP 623,454.00 ~~603~~602,~~494~~184.6114 1,~~288~~296.6722 2123.8076 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 45,000,000.00 45,000,000.00 0.00 0.00 0.00 0.00 B1 15,154,000.00 15,~~085~~076,~~989~~179.7935 910,~~810~~009.4448 0.00 0.00 0.00 B2 10,102,000.00 10,~~056~~050,~~662~~122.8599 6,~~539~~672.8655 0.00 0.00 0.00 B3 6,734,000.00 6,~~703~~699,~~778~~418.2375 4,~~359~~447.4893 0.00 0.00 0.00 B4 3,704,000.00 3,~~687~~684,~~376~~978.6877 2,~~397~~446.9156 0.00 0.00 0.00 B5 3,030,000.00 3,~~016~~014,~~401~~439.5598 12,~~961~~001.5737 0.00 0.00 0.00 B6 3,373,567.31 3,~~358~~356,~~426~~242.9899 2,~~183~~228.9930 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 673,545,818.31 ~~535~~513,~~184~~047,~~035~~373.4622 ~~348~~341,~~646~~114.9432 2123,~~788~~678,~~015~~509.2930 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 1,224,000.00 ~~102~~101,~~785~~561,000.00 0.~~91301953~~90214697 1,224,000.00 1-A2 810,~~160~~187,~~956~~623.0734 2010,~~807~~620,~~921~~298.5823 0.~~27743895~~14160398 810,~~160~~187,~~956~~623.0734 1-A3 0.00 4,500,000.00 1.00000000 0.00 1-A5 387,000.00 2423,~~124~~737,000.00 0.~~88626010~~87204262 387,000.00 1-A6 3,~~101~~855,~~783~~180.3997 2521,~~310~~455,~~423~~242.5255 0.~~55022660~~46641832 3,~~101~~855,~~783~~180.3997 1-A7 0.00 162,150.00 1.00000000 0.00 1-A8 0.00 0.00 0.00000000 0.00 1-AP 63.5792 58,~~996~~932.1421 0.~~99074916~~98967555 63.5792 2-A1 585,000.00 36,~~624~~039,502.29 0.~~88950557~~87529757 585,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 42,~~228~~755,~~254~~482.3522 4542,~~714~~959,~~798~~316.7856 0.~~60953065~~57279089 42,~~228~~755,~~254~~482.3522 2-A5 0.00 45,000.00 1.00000000 0.00 3-A1 741,000.00 6867,~~130~~389,000.00 0.~~91995463~~90994896 741,000.00 3-A2 2,~~206~~589,~~360~~764.7567 3532,~~157~~567,~~342~~577.6395 0.~~63922441~~59213778 2,~~206~~589,~~360~~764.7567 3-A3 0.00 7,000,000.00 1.00000000 0.00 3-A5 0.00 0.00 0.00000000 0.00 3-A6 1,~~473~~665,~~680~~382.3834 5553,~~143~~478,~~671~~288.3198 0.~~81059065~~78611017 1,~~473~~665,~~680~~382.3834 3-A7 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00000000 0.00 3-AP 1,~~310~~319.4797 ~~602~~600,~~184~~864.1417 0.~~96588383~~96376665 1,~~310~~319.4797 3-AX 0.00 0.00 0.00000000 0.00 A4 0.00 45,000,000.00 1.00000000 0.00 B1 910,~~810~~009.4448 15,~~076~~066,~~179~~169.3586 0.~~99486468~~99420416 910,~~810~~009.4448 B2 6,~~539~~672.8655 10,~~050~~043,~~122~~450.9944 0.~~99486468~~99420416 6,~~539~~672.8655 B3 4,~~359~~447.4893 6,~~699~~694,~~418~~970.7582 0.~~99486468~~99420416 4,~~359~~447.4893 B4 2,~~397~~446.9156 3,~~684~~682,~~978~~532.7721 0.~~99486468~~99420416 2,~~397~~446.9156 B5 12,~~961~~001.5737 3,~~014~~012,~~439~~438.9861 0.~~99486468~~99420416 12,~~961~~001.5737 B6 2,~~183~~228.9930 3,~~356~~354,~~242~~016.9966 0.~~99486469~~99420475 2,~~183~~228.9930 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 2224,~~136~~019,~~662~~623.2362 ~~513~~489,~~047~~027,~~373~~751.2254 0.~~76171117~~72604972 2224,~~136~~019,~~662~~623.2362

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 112,577,000.00 ~~923~~913.~~89209164~~01953330 0.~~11732636~~09211784 10.~~75523197~~78044050 0.00000000 1-A2 75,000,000.00 ~~386~~277.~~25170200~~43895440 1.~~17420387~~15086240 ~~107~~134.~~63854373~~68411547 0.00000000 1-A3 4,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 27,220,000.00 ~~900~~886.~~47759001~~26010287 0.~~15342175~~12045775 14.~~06406539~~09702939 0.00000000 1-A6 46,000,000.00 ~~617~~550.~~65667217~~22659826 0.~~72764130~~71006609 6683.~~70243239~~09821587 0.00000000 1-A7 162,150.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 59,547.00 ~~991~~990.~~81671621~~74915613 0.~~91759451~~92347222 0.14996557 0.00000000 2-A1 41,174,000.00 ~~903~~889.~~71356414~~50556881 0.~~18704959~~25801720 1413.~~02094574~~94997814 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 75,000,000.00 ~~665~~609.~~90737507~~53065040 0.~~74220440~~66719400 5536.~~63452027~~07256893 0.00000000 2-A5 45,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 ~~929~~919.~~96030139~~95463015 0.~~26651881~~23765144 9.~~73915242~~76801980 0.00000000 3-A2 55,000,000.00 ~~679~~639.~~34006145~~22441145 1.~~06855164~~11838618 3945.~~04709836~~96824418 0.00000000 3-A3 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 68,029,000.00 ~~832~~810.~~25318158~~59064972 0.~~57702009~~58145217 2123.~~08551177~~89902424 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 623,454.00 ~~967~~965.~~98578564~~88383425 2.~~06698489~~07909485 0.~~03496649~~03811027 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 45,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 15,154,000.00 ~~995~~994.~~51206216~~86467929 0.~~64738287~~66051736 0.00000000 0.00000000 B2 10,102,000.00 ~~995~~994.~~51206197~~86467927 0.~~64738270~~66051772 0.00000000 0.00000000 B3 6,734,000.00 ~~995~~994.~~51206267~~86467924 0.~~64738343~~66051827 0.00000000 0.00000000 B4 3,704,000.00 ~~995~~994.~~51206263~~86467873 0.~~64738391~~66051836 0.00000000 0.00000000 B5 3,030,000.00 ~~995~~994.~~51206271~~86467987 0.~~64738284~~66051815 0.00000000 0.00000000 B6 3,373,567.31 ~~995~~994.~~51207117~~86468820 0.~~64738296~~66051743 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 10.87255834 ~~913~~902.~~01953330~~14697496 0.~~91301953~~90214697 10.87255834 1-A2 0.00000000 ~~108~~135.~~81274760~~83497787 ~~277~~141.~~43895440~~60397640 0.~~27743895~~14160398 ~~108~~135.~~81274760~~83497787 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 14.21748714 ~~886~~872.~~26010287~~04261572 0.~~88626010~~87204262 14.21748714 1-A6 0.00000000 6783.~~43007370~~80828196 ~~550~~466.~~22659826~~41831630 0.~~55022660~~46641832 6783.~~43007370~~80828196 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 1.~~06756008~~07343779 ~~990~~989.~~74915613~~67555041 0.~~99074916~~98967555 1.~~06756008~~07343779 2-A1 0.00000000 14.20799534 ~~889~~875.~~50556881~~29757347 0.~~88950557~~87529757 14.20799534 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 5636.~~37672467~~73976293 ~~609~~572.~~53065040~~79088747 0.~~60953065~~57279089 5636.~~37672467~~73976293 2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A1 0.00000000 10.00567123 ~~919~~909.~~95463015~~94895892 0.~~91995463~~90994896 10.00567123 3-A2 0.00000000 4047.~~11565000~~08663036 ~~639~~592.~~22441145~~13778091 0.~~63922441~~59213778 4047.~~11565000~~08663036 3-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 2124.~~66253186~~48047656 ~~810~~786.~~59064972~~11017331 0.~~81059065~~78611017 2124.~~66253186~~48047656 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 0.00000000 2.~~10195139~~11718908 ~~965~~963.~~88383425~~76664517 0.~~96588383~~96376665 2.~~10195139~~11718908 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~64738287~~66051736 994.~~86467929~~20416128 0.~~99486468~~99420416 0.~~64738287~~66051736 B2 0.00000000 0.~~64738270~~66051772 994.~~86467927~~20416155 0.~~99486468~~99420416 0.~~64738270~~66051772 B3 0.00000000 0.~~64738343~~66051827 994.~~86467924~~20416097 0.~~99486468~~99420416 0.~~64738343~~66051827 B4 0.00000000 0.~~64738391~~66051836 994.~~86467873~~20416037 0.~~99486468~~99420416 0.~~64738391~~66051836 B5 0.00000000 0.~~64738284~~66051815 994.~~86467987~~20416172 0.~~99486468~~99420416 0.~~64738284~~66051815 B6 0.00000000 0.~~64738296~~66051743 994.~~86468820~~20475473 0.~~99486469~~99420475 0.~~64738296~~66051743 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 112,577,000.00 6.50000% ~~104~~102,~~009~~785,000.00 ~~563~~556,~~382~~752.08 0.00 0.00 1-A2 75,000,000.00 7.00000% 2820,~~968~~807,~~877~~921.6558 ~~168~~121,~~985~~379.1254 0.00 0.00 1-A3 4,500,000.00 7.00000% 4,500,000.00 26,250.00 0.00 0.00 1-A5 27,220,000.00 6.00000% 24,~~511~~124,000.00 ~~122~~120,~~555~~620.00 0.00 0.00 1-A6 46,000,000.00 7.00000% 2825,~~412~~310,~~206~~423.9252 ~~165~~147,~~737~~644.8714 0.00 0.00 1-A7 162,150.00 0.00000% 162,150.00 0.00 0.00 0.00 1-A8 0.00 7.00000% 10,~~930~~788,~~785~~071.7143 6362,~~762~~930.9242 0.00 0.00 1-AP 59,547.00 0.00000% 5958,~~059~~996.7114 0.00 0.00 0.00 2-A1 41,174,000.00 6.00000% 3736,~~209~~624,502.29 ~~186~~183,~~047~~122.51 0.00 0.00 2-A2 0.00 7.00000% 5,~~315~~232,~~643~~071.1876 3130,~~007~~520.9242 0.00 0.00 2-A3 75,000,000.00 7.00000% 4945,~~943~~714,~~053~~798.1378 ~~291~~266,~~334~~669.4866 0.00 0.00 2-A5 45,000.00 0.00000% 45,000.00 0.00 0.00 0.00 3-A1 74,058,000.00 6.10000% 68,~~871~~130,000.00 ~~350~~346,~~094~~327.2550 0.00 0.00 3-A2 55,000,000.00 7.00000% 3735,~~363~~157,~~703~~342.3863 ~~217~~205,~~954~~084.9450 0.00 0.00 3-A3 7,000,000.00 7.00000% 7,000,000.00 40,833.33 0.00 0.00 3-A5 0.00 7.00000% 8,~~854~~759,~~842~~571.8643 51,~~653~~097.2550 0.00 0.00 3-A6 68,029,000.00 32.~~16125~~92000% 5655,~~617~~143,~~351~~671.6931 ~~149~~134,~~151~~182.3493 0.00 0.00 3-A7 0.00 5.~~33875~~58000% 5655,~~617~~143,~~351~~671.6931 ~~251~~256,~~888~~418.2407 0.00 0.00 3-A8 0.00 7.50000% 960,000.00 6,000.00 0.00 0.00 3-AP 623,454.00 0.00000% ~~603~~602,~~494~~184.6114 0.00 0.00 0.00 3-AX 0.00 7.50000% 2,~~458~~138,~~126~~330.9805 1513,~~363~~271.2945 0.00 0.00 A4 45,000,000.00 7.00000% 45,000,000.00 262,500.00 0.00 0.00 B1 15,154,000.00 7.~~17401~~18383% 15,~~085~~076,~~989~~179.7935 90,~~189~~253.2295 0.00 0.00 B2 10,102,000.00 7.~~17401~~18383% 10,~~056~~050,~~662~~122.8599 60,~~122~~165.1833 0.00 0.00 B3 6,734,000.00 7.~~17401~~18383% 6,~~703~~699,~~778~~418.2375 40,~~077~~106.4925 0.00 0.00 B4 3,704,000.00 7.~~17401~~18383% 3,~~687~~684,~~376~~978.6877 22,~~044~~060.4022 0.00 0.00 B5 3,030,000.00 7.~~17401~~18383% 3,~~016~~014,~~401~~439.5598 18,~~033~~046.0803 0.00 0.00 B6 3,373,567.31 7.~~17401~~18383% 3,~~358~~356,~~426~~242.9899 20,~~077~~092.8324 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 673,545,818.31 3,~~215~~082,~~045~~328.7407 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 0.0002 0.00 ~~563~~556,~~382~~752.0807 0.00 ~~102~~101,~~785~~561,000.00 1-A2 0.00 0.00 ~~168~~121,~~985~~379.1254 0.00 2010,~~807~~620,~~921~~298.5823 1-A3 0.00 0.00 26,250.00 0.00 4,500,000.00 1-A5 0.00 0.00 ~~122~~120,~~555~~620.00 0.00 2423,~~124~~737,000.00 1-A6 0.00 0.00 ~~165~~147,~~737~~644.8713 0.00 2521,~~310~~455,~~423~~242.5255 1-A7 0.00 0.00 0.00 0.00 162,150.00 1-A8 0.00 0.00 6362,~~762~~930.9241 0.00 10,~~788~~645,~~071~~357.4314 1-AP 0.00 0.00 0.00 0.00 58,~~996~~932.1421 2-A1 0.00 0.00 ~~186~~183,~~047~~122.51 0.00 36,~~624~~039,502.29 2-A2 0.00 0.00 3130,~~007~~520.9242 0.00 5,~~232~~148,~~071~~500.7633 2-A3 0.0001 0.00 ~~291~~266,~~334~~669.4865 0.00 4542,~~714~~959,~~798~~316.7856 2-A5 0.00 0.00 0.00 0.00 45,000.00 3-A1 0.0001 0.00 ~~350~~346,~~094~~327.2549 0.00 6867,~~130~~389,000.00 3-A2 0.0001 0.00 ~~217~~205,~~954~~084.9449 0.00 3532,~~157~~567,~~342~~577.6395 3-A3 0.00 0.00 40,833.33 0.00 7,000,000.00 3-A5 0.00 0.00 51,~~653~~097.2550 0.00 8,~~759~~664,~~571~~300.4300 3-A6 0.00 0.00 ~~149~~134,~~151~~182.3493 0.00 5553,~~143~~478,~~671~~288.3198 3-A7 0.0001 0.00 ~~251~~256,~~888~~418.2407 0.00 5553,~~143~~478,~~671~~288.3198 3-A8 0.00 0.00 6,000.00 0.00 960,000.00 3-AP 0.00 0.00 0.00 0.00 ~~602~~600,~~184~~864.1417 3-AX 0.00 0.00 1513,~~363~~271.2945 0.00 2,~~138~~056,~~330~~598.0510 A4 0.00 0.00 262,500.00 0.00 45,000,000.00 B1 0.00 0.00 90,~~189~~253.2295 0.00 15,~~076~~066,~~179~~169.3586 B2 0.00 0.00 60,~~122~~165.1833 0.00 10,~~050~~043,~~122~~450.9944 B3 0.00 0.00 40,~~077~~106.4925 0.00 6,~~699~~694,~~418~~970.7582 B4 0.00 0.00 22,~~044~~060.4022 0.00 3,~~684~~682,~~978~~532.7721 B5 0.00 0.00 18,~~033~~046.0803 0.00 3,~~014~~012,~~439~~438.9861 B6 0.00 0.00 20,~~077~~092.8324 0.00 3,~~356~~354,~~242~~016.9966 LT-R 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.0006 0.00 3,~~215~~082,~~045~~328.7401 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 112,577,000.00 6.50000% ~~923~~913.~~89209164~~01953330 54.~~00441547~~94552244 0.00000000 0.00000000 1-A2 75,000,000.00 7.00000% ~~386~~277.~~25170200~~43895440 21.~~25313493~~61839387 0.00000000 0.00000000 1-A3 4,500,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 1-A5 27,220,000.00 6.00000% ~~900~~886.~~47759001~~26010287 4.~~50238795~~43130051 0.00000000 0.00000000 1-A6 46,000,000.00 7.00000% ~~617~~550.~~65667217~~22659826 3.~~60299717~~20965522 0.00000000 0.00000000 1-A7 162,150.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 7.00000% ~~916~~904.~~26002140~~29716780 5.~~34485041~~27506709 0.00000000 0.00000000 1-AP 59,547.00 0.00000% ~~991~~990.~~81671621~~74915613 0.00000000 0.00000000 0.00000000 2-A1 41,174,000.00 6.00000% ~~903~~889.~~71356414~~50556881 4.~~51856779~~44752781 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~903~~889.~~71356341~~50556953 5.~~27166270~~18878273 0.00000000 0.00000000 2-A3 75,000,000.00 7.00000% ~~665~~609.~~90737507~~53065040 3.~~88445973~~55559547 0.00000000 0.00000000 2-A5 45,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 6.10000% ~~929~~919.~~96030139~~95463015 4.~~72729820~~67643604 0.00000000 0.00000000 3-A2 55,000,000.00 7.00000% ~~679~~639.~~34006145~~22441145 3.~~96281709~~72880909 0.00000000 0.00000000 3-A3 7,000,000.00 7.00000% 1000.00000000 5.83333286 0.00000000 0.00000000 3-A5 0.00 7.00000% ~~929~~919.~~96030141~~95463003 5.~~42476842~~36640201 0.00000000 0.00000000 3-A6 68,029,000.00 32.~~16125~~92000% ~~832~~810.~~25318158~~59064972 21.~~19246704~~97243720 0.00000000 0.00000000 3-A7 0.00 5.~~33875~~58000% ~~832~~810.~~25318158~~59064972 3.~~70265975~~76924650 0.00000000 0.00000000 3-A8 0.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000 3-AP 623,454.00 0.00000% ~~967~~965.~~98578564~~88383425 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.50000% ~~565~~492.~~61585616~~03047354 3.~~53509827~~05376517 0.00000000 0.00000000 A4 45,000,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 B1 15,154,000.00 7.~~17401~~18383% ~~995~~994.~~51206216~~86467929 5.~~95151247~~95578395 0.00000000 0.00000000 B2 10,102,000.00 7.~~17401~~18383% ~~995~~994.~~51206197~~86467927 5.~~95151257~~95578400 0.00000000 0.00000000 B3 6,734,000.00 7.~~17401~~18383% ~~995~~994.~~51206267~~86467924 5.~~95151322~~95578408 0.00000000 0.00000000 B4 3,704,000.00 7.~~17401~~18383% ~~995~~994.~~51206263~~86467873 5.~~95151188~~95578294 0.00000000 0.00000000 B5 3,030,000.00 7.~~17401~~18383% ~~995~~994.~~51206271~~86467987 5.~~95151155~~95578548 0.00000000 0.00000000 B6 3,373,567.31 7.~~17401~~18383% ~~995~~994.~~51207117~~86468820 5.~~95151309~~95578453 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.~~00000000~~00000018 0.00000000 54.~~00441547~~94552235 0.00000000 ~~913~~902.~~01953330~~14697496 1-A2 0.00000000 0.00000000 21.~~25313493~~61839387 0.00000000 ~~277~~141.~~43895440~~60397640 1-A3 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~50238795~~43130051 0.00000000 ~~886~~872.~~26010287~~04261572 1-A6 0.00000000 0.00000000 3.~~60299717~~20965500 0.00000000 ~~550~~466.~~22659826~~41831630 1-A7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.~~34485041~~27506625 0.00000000 ~~904~~892.~~29716780~~33431335 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~989.~~74915613~~67555041 2-A1 0.00000000 0.00000000 4.~~51856779~~44752781 0.00000000 ~~889~~875.~~50556881~~29757347 2-A2 0.00000000 0.00000000 5.~~27166270~~18878273 0.00000000 ~~889~~875.~~50556953~~29757395 2-A3 0.~~00000000~~00000013 0.00000000 3.~~88445973~~55559533 0.00000000 ~~609~~572.~~53065040~~79088747 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A1 0.~~00000000~~00000014 0.00000000 4.~~72729820~~67643590 0.00000000 ~~919~~909.~~95463015~~94895892 3-A2 0.~~00000000~~00000018 0.00000000 3.~~96281709~~72880891 0.00000000 ~~639~~592.~~22441145~~13778091 3-A3 0.00000000 0.00000000 5.83333286 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 5.~~42476842~~36640201 0.00000000 ~~919~~909.~~95463003~~94895865 3-A6 0.00000000 0.00000000 21.~~19246704~~97243720 0.00000000 ~~810~~786.~~59064972~~11017331 3-A7 0.~~00000000~~00000015 0.00000000 3.~~70265975~~76924650 0.00000000 ~~810~~786.~~59064972~~11017331 3-A8 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~965~~963.~~88383425~~76664517 3-AX 0.00000000 0.00000000 3.~~53509827~~05376517 0.00000000 ~~492~~473.~~03047354~~22392398 A4 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 B1 0.00000000 0.00000000 5.~~95151247~~95578395 0.00000000 994.~~86467929~~20416128 B2 0.00000000 0.00000000 5.~~95151257~~95578400 0.00000000 994.~~86467927~~20416155 B3 0.00000000 0.00000000 5.~~95151322~~95578408 0.00000000 994.~~86467924~~20416097 B4 0.00000000 0.00000000 5.~~95151188~~95578294 0.00000000 994.~~86467873~~20416037 B5 0.00000000 0.00000000 5.~~95151155~~95578548 0.00000000 994.~~86467987~~20416172 B6 0.00000000 0.00000000 5.~~95151309~~95578453 0.00000000 994.~~86468820~~20475473 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~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~25,750,174.15~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 268,203.74 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 26,018,377.89 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 666,669.92 Payment of Interest and Principal 25,351,707.97 Total Withdrawals (Pool Distribution Amount) 26,018,377.89 Ending Balance ~~0.00~~Percentage

SERVICING FEES Gross Servicing Fee ~~664~~633,~~794~~926.9291 MBIA Premium ~~1,875~~0.00 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~666~~633,~~669~~926.9291

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Reserve Fund 28,000.00 0.0001 0.00 2827,~~000~~999.0099 Reserve Fund 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 ~~704~~220,~~977~~499.2765 0.00 0.00 ~~704~~220,~~977~~499.2765 30 Days 7850 0 0 0 7850 1810,~~892~~722,~~887~~986.3190 0.00 0.00 0.00 1810,~~892~~722,~~887~~986.3190 60 Days 1516 01 0 0 1517 45,~~481~~131,~~444~~700.5042 0604,261.0007 0.00 0.00 45,~~481~~735,~~444~~961.5049 90 Days 136 10 1 0 157 41,~~763~~952,~~277~~632.9421 ~~493,555~~0.1200 ~~106~~277,~~757~~870.3956 0.00 52,~~363~~230,~~590~~502.4577 120 Days 35 02 62 0 9 ~~839~~2,~~360~~391,766.8250 0600,312.0051 1718,~~251,511~~031.0628 0.00 23,~~090~~710,~~871~~110.8829 150 Days 01 0 78 20 9 0109,974.0052 0.00 1,~~860~~980,~~533~~897.6536 ~~537,919~~0.2200 2,~~398~~090,~~452~~871.8788 180+ Days 0 1 1621 56 2228 0.00 341,530.04 56,~~640~~460,~~111~~716.1663 ~~859~~2,~~790~~090,103.5263 68,~~841~~892,~~431~~350.7230 Totals ~~109~~78 46 3032 76 ~~150~~122 2820,~~976~~309,~~970~~060.5755 1,~~540~~766,~~062~~603.4327 89,~~858~~437,~~913~~515.2683 12,~~397~~090,~~709~~103.7463 4033,~~773~~603,~~656~~283.0028 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.~~116618~~121877% 0.000000% 0.000000% 0.~~116618~~121877% 0.~~137318~~045059% 0.000000% 0.000000% 0.~~137318~~045059% 30 Days 43.~~548105~~046923% 0.000000% 0.000000% 0.000000% 43.~~548105~~046923% 32.~~680012~~191235% 0.000000% 0.000000% 0.000000% 32.~~680012~~191235% 60 Days 0.~~874636~~975015% 0.~~000000~~060938% 0.000000% 0.000000% 01.~~874636~~035954% 01.~~872909~~048659% 0.~~000000~~123480% 0.000000% 0.000000% 01.~~872909~~172140% 90 Days 0.~~758017~~365631% 0.~~058309~~000000% 0.~~058309~~060938% 0.000000% 0.~~874636~~426569% 0.~~927805~~399019% 0.~~096136~~000000% 0.~~020795~~056783% 0.000000% 10.~~044736~~455802% 120 Days 0.~~174927~~304692% 0.~~000000~~121877% 0.~~349854~~121877% 0.000000% 0.~~524781~~548446% 0.~~163493~~488756% 0.~~000000~~122673% 0.~~243773~~146729% 0.000000% 0.~~407266~~758159% 150 Days 0.~~000000~~060938% 0.000000% 0.~~408163~~487508% 0.~~116618~~000000% 0.~~524781~~548446% 0.~~000000~~022473% 0.000000% 0.~~362400~~404795% 0.~~104777~~000000% 0.~~467178~~427268% 180+ Days 0.000000% 0.~~058309~~060938% 01.~~932945~~279707% 0.~~291545~~365631% 1.~~282799~~706277% 0.000000% 0.~~066524~~069791% 1.~~098597~~320243% 0.~~167473~~427111% 1.~~332594~~817146% Totals 64.~~355685~~753199% 0.~~233236~~365631% 1.~~749271~~950030% 0.~~408163~~365631% 87.~~746356~~434491% 54.~~644220~~150143% 0.~~299978~~361004% 1.~~725565~~928550% 0.~~272250~~427111% 76.~~942013~~866808%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 ~~603~~91,~~887~~262.9469 0.00 0.00 ~~603~~91,~~887~~262.9469 30 Days 2920 0 0 0 2920 65,~~115~~077,~~470~~715.4593 0.00 0.00 0.00 65,~~115~~077,~~470~~715.4593 60 Days 45 01 0 0 46 1,~~405~~361,~~127~~849.4585 0604,261.0007 0.00 0.00 1,~~405~~966,~~127~~110.4592 90 Days 3 0 01 0 34 1991,~~163,756~~030.7504 0.00 0277,870.0056 0.00 1,~~163~~268,~~756~~900.7560 120 Days 10 0 0 0 10 ~~402,327~~0.4900 0.00 0.00 0.00 ~~402,327~~0.4900 150 Days 0 0 51 20 71 0.00 0.00 1402,~~431,868~~327.49 ~~537,919~~0.2200 1402,~~969,787~~327.7149 180 Days 0 0 510 01 511 0.00 0.00 13,~~575~~007,~~605~~474.7625 0537,919.0022 13,~~575~~545,~~605~~393.7647 Totals 3728 12 1012 21 5043 97,~~086~~430,~~682~~595.1482 ~~603~~695,~~887~~523.9476 3,~~007~~687,~~474~~672.2530 537,919.22 1312,~~235~~351,~~963~~711.5510 0-29 Days 0.~~143472~~153139% 0.000000% 0.000000% 0.~~143472~~153139% 0.~~274874~~044983% 0.000000% 0.000000% 0.~~274874~~044983% 30 Days 43.~~160689~~062787% 0.000000% 0.000000% 0.000000% 43.~~160689~~062787% 2.~~783605~~502795% 0.000000% 0.000000% 0.000000% 2.~~783605~~502795% 60 Days 0.~~573888~~765697% 0.~~000000~~153139% 0.000000% 0.000000% 0.~~573888~~918836% 0.~~639578~~671253% 0.~~000000~~297839% 0.000000% 0.000000% 0.~~639578~~969092% 90 Days 0.~~430416~~459418% 0.000000% 0.~~000000~~153139% 0.000000% 0.~~430416~~612557% 0.~~529712~~488477% 0.000000% 0.~~000000~~136962% 0.000000% 0.~~529712~~625438% 120 Days 0.~~143472~~000000% 0.000000% 0.000000% 0.000000% 0.~~143472~~000000% 0.~~183129~~000000% 0.000000% 0.000000% 0.000000% 0.~~183129~~000000% 150 Days 0.000000% 0.000000% 0.~~717360~~153139% 0.~~286944~~000000% 10.~~004304~~153139% 0.000000% 0.000000% 0.~~651750~~198306% 0.~~244847~~000000% 0.~~896597~~198306% 180 Days 0.000000% 0.000000% 01.~~717360~~531394% 0.~~000000~~153139% 01.~~717360~~684533% 0.000000% 0.000000% 01.~~717175~~482378% 0.~~000000~~265139% 01.~~717175~~747517% Totals 54.~~308465~~287902% 0.~~143472~~306279% 1.~~434720~~837672% 0.~~286944~~153139% 76.~~173601~~584992% 43.~~136024~~662525% 0.~~274874~~342822% 1.~~368925~~817646% 0.~~244847~~265139% 6.~~024670~~088132% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 104 0 0 0 10 4 1,~~167~~477,~~158~~313.5536 0.00 0.00 0.00 41,~~167~~477,~~158~~313.5536 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~1,398,082~~0.6100 0.00 0.00 0.00 ~~1,398,082~~0.6100 120 Days 01 0 0 0 01 01,398,082.0061 0.00 0.00 0.00 01,398,082.0061 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 115 0 0 0 11 5 2,~~565~~875,~~241~~395.1697 0.00 0.00 0.00 52,~~565~~875,~~241~~395.1697 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 41.~~201681~~731602% 0.000000% 0.000000% 0.000000% 41.~~201681~~731602% 41.~~301773~~563121% 0.000000% 0.000000% 0.000000% 41.~~301773~~563121% 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.~~420168~~000000% 0.000000% 0.000000% 0.000000% 0.~~420168~~000000% 10.~~443246~~000000% 0.000000% 0.000000% 0.000000% 10.~~443246~~000000% 120 Days 0.~~000000~~432900% 0.000000% 0.000000% 0.000000% 0.~~000000~~432900% 01.~~000000~~479288% 0.000000% 0.000000% 0.000000% 01.~~000000~~479288% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 42.~~621849~~164502% 0.000000% 0.000000% 0.000000% 42.~~621849~~164502% 53.~~745019~~042409% 0.000000% 0.000000% 0.000000% 53.~~745019~~042409% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 ~~101~~129,~~089~~236.3396 0.00 0.00 ~~101~~129,~~089~~236.3396 30 Days 3725 0 0 0 3725 63,~~807~~865,~~780~~685.5467 0.00 0.00 0.00 63,~~807~~865,~~780~~685.5467 60 Days 1011 0 0 0 1011 23,~~655~~769,~~741~~850.7157 0.00 0.00 0.00 23,~~655~~769,~~741~~850.7157 90 Days 93 10 10 0 113 2961,~~201,438~~602.5817 ~~493,555~~0.1200 ~~106,757~~0.3900 0.00 2961,~~801,751~~602.0917 120 Days 4 2 02 6 0 8 ~~437~~993,~~033~~683.3389 0600,312.0051 1718,~~251,511~~031.0628 0.00 12,~~688~~312,~~544~~027.3968 150 Days 01 0 27 0 28 0109,974.0052 0.00 ~~428~~1,~~665~~578,569.1687 0.00 ~~428~~1,~~665~~688,544.1639 180 Days 0 1 10 5 16 0.00 341,530.04 3,~~682~~070,~~005~~742.4038 ~~859~~1,~~790~~552,184.5241 4,~~883~~964,~~325~~456.9683 Totals 5844 34 19 5 8572 129,~~101~~700,~~994~~796.1682 ~~936~~1,~~174~~071,079.4951 5,~~468~~367,~~939~~343.0153 ~~859~~1,~~790~~552,184.5241 1917,~~366~~691,~~898~~404.1827 0-29 Days 0.~~139276~~143472% 0.000000% 0.000000% 0.~~139276~~143472% 0.~~058554~~076439% 0.000000% 0.000000% 0.~~058554~~076439% 30 Days 53.~~153203~~586801% 0.000000% 0.000000% 0.000000% 53.~~153203~~586801% 32.~~943273~~286418% 0.000000% 0.000000% 0.000000% 32.~~943273~~286418% 60 Days 1.~~392758~~578192% 0.000000% 0.000000% 0.000000% 1.~~392758~~578192% 12.~~538286~~229735% 0.000000% 0.000000% 0.000000% 12.~~538286~~229735% 90 Days 10.~~253482~~430416% 0.~~139276~~000000% 0.~~139276~~000000% 0.000000% 10.~~532033~~430416% 10.~~275140~~568754% 0.~~285882~~000000% 0.~~061837~~000000% 0.000000% 10.~~622859~~568754% 120 Days 0.~~278552~~573888% 0.~~000000~~286944% 0.~~835655~~286944% 0.000000% 1.~~114206~~147776% 0.~~253143~~587729% 0.~~000000~~355064% 0.~~724913~~424690% 0.000000% 01.~~978056~~367484% 150 Days 0.~~000000~~143472% 0.000000% 01.~~278552~~004304% 0.000000% 01.~~278552~~147776% 0.~~000000~~065046% 0.000000% 0.~~248296~~933669% 0.000000% 0.~~248296~~998715% 180 Days 0.000000% 0.~~139276~~143472% 1.~~392758~~434720% 0.~~696379~~717360% 2.~~228412~~295552% 0.000000% 0.~~197825~~202003% 21.~~132729~~816237% 0.~~498017~~918063% 2.~~828570~~936303% Totals 86.~~077994~~312769% 0.~~417827~~573888% 2.~~646240~~725968% 0.~~696379~~717360% 1110.~~838440~~329986% 75.~~009841~~737683% 0.~~542261~~633506% 3.~~167775~~174596% 0.~~498017~~918063% 1110.~~217894~~463848% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 302,~~802,477~~271.7794 0.00 0.00 0.00 1302,~~802,477~~271.7794 60 Days 10 0 0 0 10 ~~420,575~~0.3400 0.00 0.00 0.00 ~~420,575~~0.3400 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 382,500.00 0.00 382,500.00 Totals 31 0 1 0 4 2 302,~~223,053~~271.1194 0.00 382,500.00 0.00 2684,~~605,553~~771.1194 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~225806~~666667% 0.000000% 0.000000% 0.000000% 31.~~225806~~666667% 71.~~453726~~320301% 0.000000% 0.000000% 0.000000% 71.~~453726~~320301% 60 Days 10.~~612903~~000000% 0.000000% 0.000000% 0.000000% 10.~~612903~~000000% 10.~~739191~~000000% 0.000000% 0.000000% 0.000000% 10.~~739191~~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% 1.~~612903~~666667% 0.000000% 1.~~612903~~666667% 0.000000% 0.000000% 1.~~581739~~670731% 0.000000% 1.~~581739~~670731% Totals 41.~~838710~~666667% 0.000000% 1.~~612903~~666667% 0.000000% 63.~~451613~~333333% 91.~~192917~~320301% 0.000000% 1.~~581739~~670731% 0.000000% 102.~~774656~~991032%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~268,203~~0.7400

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 330,240.00 0.04903007% 330,240.00 0.~~06436832~~06752991% Fraud 13,470,916.00 1.99999995% 13,470,916.00 2.~~62566707~~75463222% Special Hazard 8,000,000.00 1.18774399% 7,~~964~~959,~~110~~471.0406 1.~~55231474~~62761132% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~703653~~695988% Weighted Average Pass-Through Rate 7.~~213037~~213254% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count 1,~~775~~715 Number Of Loans Paid In Full 6074 Ending Scheduled Collateral Loan Count 1,~~715~~641 Beginning Scheduled Collateral Balance ~~535~~513,~~184~~047,~~037~~375.4118 Ending Scheduled Collateral Balance ~~513~~489,~~047~~027,~~375~~751.1856 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2001 ~~513~~489,~~391~~358,~~963~~131.2735 Monthly P &I Constant 4,~~230~~058,~~360~~992.2134 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2526,~~072~~822,~~536~~037.4858 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~513~~489,~~047~~027,~~375~~751.1856 Scheduled Principal ~~348~~341,~~646~~114.9331 Unscheduled Principal 2123,~~788~~678,~~015~~509.3031

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 8.~~646288~~636608 8.~~410650~~411285 8.~~983188~~970449 Weighted Average Net Rate 67.~~998061~~006639 76.~~000000~~985512 7.~~474215~~470008 Weighted Average Maturity ~~348~~347 ~~348~~347 ~~348~~347 Beginning Loan Count ~~729~~697 ~~250~~238 ~~731~~718 Loans Paid In Full 3244 127 1321 Ending Loan Count ~~697~~653 ~~238~~231 ~~718~~697 Beginning Scheduled Balance ~~232~~219,~~446~~560,~~584~~323.1340 ~~101~~96,~~628~~809,~~348~~583.4151 ~~175~~172,~~531~~509,~~759~~135.6875 Ending scheduled Balance ~~219~~202,~~560~~751,~~323~~626.4074 9694,~~809~~456,~~583~~590.5163 ~~172~~168,~~509~~938,~~135~~945.7555 Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant 1,~~826~~716,~~267~~562.0228 ~~781~~752,~~177~~443.8679 1,~~429~~410,~~512~~040.2483 Scheduled Principal ~~151~~144,~~433~~574.5155 6866,~~877~~900.4687 ~~115~~117,~~483~~127.2060 Unscheduled Principal 1215,~~734~~521,~~827~~186.2232 43,~~749~~279,~~887~~819.4407 23,~~907~~900,~~140~~247.7394 Scheduled Interest 1,~~674~~571,~~833~~987.5173 ~~712~~685,~~300~~542.4092 1,~~314~~292,~~029~~913.0423 Servicing Fees ~~319~~298,~~270~~230.7239 ~~119~~115,~~468~~023.3469 ~~220~~215,~~727~~699.2584 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~270~~252,~~844~~726.3572 9894,~~295~~647.7899 ~~184~~179,~~158~~667.1028 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~084~~021,~~718~~030.4462 ~~494~~475,~~536~~871.2824 ~~909~~897,~~143~~546.6911 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 5.~~599833~~609612 7.000000 6.~~215242~~227326

Group Level Collateral Statement Group 4 Total ~~Group~~Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio ~~Collateral~~Strip ~~Description 8.470793 8.703653~~ Weighted Average Coupon Rate 8.~~220793~~417176 78.~~213037~~695988 Weighted Average Net Rate ~~348~~8.170258 ~~348~~7.213255 Weighted Average Maturity 65347 ~~1,775~~347 Beginning Loan Count 362 601,715 Loans Paid In Full 622 ~~1,715~~74 Ending Loan Count ~~25,577,345.19~~60 ~~535~~1,~~184,037.41~~641 Beginning Scheduled Balance 24,168,332.52 513,047,375.18 Ending ~~Scheduled~~scheduled Balance 0922,880,588.64 489,027,751.56 Record Date 10/3031/2001 0910/3031/2001 ~~Record Date 193,403.09 4,230,360.21~~ Principal And Interest Constant 12179,~~852~~945.7644 ~~348~~4,~~646~~058,992.9334 Scheduled Principal 112,~~396,159~~511.9129 21341,~~788,015~~114.3031 Unscheduled Principal ~~180~~977,~~550~~255.3398 323,~~881~~678,~~713~~509.2831 Scheduled Interest 5167,~~328~~434.6115 ~~664~~3,~~794~~717,878.9203 Servicing Fees 04,972.0099 0633,926.0091 Master Servicing Fees 0.00 0.00 Trustee ~~FeeFRY~~Fee 0.00 0.00 FRY Amount 0.00 ~~553~~527,~~298~~041.2399 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest ~~175~~162,~~221~~461.7216 2,~~663~~556,~~620~~909.13 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 8.~~220793~~167176 7.~~213037~~213254

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