8-K 1 sac01009.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 2001-9 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 November 26, 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 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 2001-9 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 2001-9 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: 2001-9 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% 3736,~~152~~702,000.00 ~~173~~171,~~376~~276.00 450,000.00 1-A2 86358REM5 SEN 6.80000% 0.00 4847,~~363~~294.8384 0.00 1-A3 86358REN3 SEN 6.50000% 4442,~~847~~371,~~317~~348.8564 ~~242~~229,~~922~~511.9747 2319,~~475,969~~241.2189 1-A5 86358REP8 SEN 6.80000% 0.00 2,083.33 0.00 1-AP 86358RFS1 PO 0.00000% 46,~~261~~218.6909 0.00 4340.6080 1-AX 86358RFT9 SEN 6.80000% 0.00 1,~~008~~007.1642 0.00 2-A1 86358REQ6 SEN 5.25000% 6867,~~696~~518,~~129~~629.84 ~~300~~295,~~545~~394.5701 1,177,500.00 2-A2 86358RER4 SEN 7.00000% 0.00 ~~114~~112,~~283~~387.3954 0.00 2-A3 86358RES2 SEN 7.00000% 48,~~770~~320,~~573~~699.1148 ~~284~~281,~~495~~870.0175 ~~449~~769,~~873~~654.6244 2-A5 86358RET0 SEN 6.65000% 4847,~~348~~735,~~128~~570.5164 ~~267~~264,~~929~~534.2162 ~~612~~1,~~557~~123,376.8758 2-A6 86358REU7 SEN 7.00000% 0.00 7,125.00 0.00 2-AX 86358RFY8 SEN 7.00000% 0.00 7,~~794~~792.4004 0.00 3-A1 86358REV5 SEN 6.65000% 9998,~~046~~016,~~793~~526.6231 ~~548~~543,~~884~~174.3192 13,~~030~~025,~~267~~730.3239 3-A2 86358REW3 SEN 6.75000% 21,~~543~~317,~~759~~603.5834 ~~121~~119,~~183~~911.6552 ~~226~~664,~~156~~184.2472 3-A3 86358REX1 SEN 6.15000% 8,~~844~~787,~~434~~280.5237 45,~~327~~034.7381 57,~~154~~473.1627 3-A5 86358REY9 SEN 6.70000% 10,~~236~~293,~~565~~719.4863 57,~~154~~473.1627 (57,~~154~~473.1627) 3-A6 86358REZ6 SEN 6.75000% 0.00 12,~~676~~561.1268 0.00 3-A7 86358RFA0 SEN 6.75000% 14,000,000.00 78,750.00 0.00 3-AP 86358RFB8 PO 0.00000% 1,~~568~~567,~~633~~015.4925 0.00 1,~~618~~589.2434 3-AX 86358RFC6 SEN 6.75000% 0.00 3029,~~144~~642.0043 0.00 4-A1 86358RFD4 SEN 5.25000% 6059,~~375~~343,000.00 ~~264~~259,~~140~~625.62 1,032,000.00 4-A2 86358RFE2 SEN 6.85000% 0.00 8584,~~874~~468.5718 0.00 4-A3 86358RFF9 SEN 6.83000% 4645,~~067~~807,~~731~~217.4731 ~~262~~260,~~202~~719.1741 ~~260~~1,~~514~~212,589.1646 4-A5 86358RFG7 SEN 6.85000% 2322,~~033~~903,~~865~~608.7366 ~~131~~130,~~484~~741.9843 ~~130~~606,~~257~~294.0873 4-A6 86358RFH5 SEN 6.65000% 27,~~640~~484,~~638~~330.8839 ~~153~~152,~~175~~309.2100 ~~156~~727,~~308~~553.4968 4-A7 86358RFJ1 SEN 6.85000% 0.00 3,500.00 0.00 4-AP 86358RFZ5 PO 0.00000% ~~313~~312,~~134~~821.5283 0.00 ~~312~~322.6922 4-AX 86358RGA9 SEN 6.85000% 0.00 7,~~435~~431.6373 0.00 5-A1 86358RFK8 SEN 7.50000% 8986,~~615~~545,~~655~~756.7354 ~~560~~540,~~097~~910.8598 34,~~069~~191,~~899~~917.1992 5-AP 86358RGB7 PO 0.00000% 1,~~992~~924,~~143~~285.0397 0.00 6743,~~857~~098.0625 5-AX 86358RGC5 SEN 7.50000% 0.00 1,~~216~~211.0181 0.00 6-A1 86358RFL6 SEN 3.~~26125~~02000% 7874,~~276~~693,~~569~~095.1612 ~~212~~187,~~732~~977.8862 3,~~583~~163,~~474~~553.0418 6-A2 86358RFM4 SEN 32.~~21125~~97000% 5755,~~732~~089,~~448~~477.7235 ~~154~~136,~~494~~346.4446 2,~~642~~333,~~971~~261.3707 6-A3 86358RFN2 SEN 5.~~23875~~48000% 0.00 341,~~726~~098.1547 0.00 6-A5 86358RFP7 SEN 5.~~28875~~53000% 0.00 ~~254~~253,~~443~~870.7467 0.00 6-A6 86358RFQ5 SEN 8.50000% 0.00 17,875.00 0.00 6-AP 86358RGD3 PO 0.00000% 1,~~879~~855,~~882~~818.7899 0.00 2467,~~063~~838.8085 6-AX 86358RGE1 SEN 8.50000% 0.00 ~~740~~514.7001 0.00 A4 86358RFR3 SEN 6.50000% 54,000,000.00 292,500.00 0.00 B1 86358RFU6 SUB 7.~~23780~~23552% 23,~~460~~440,~~201~~835.0603 141,~~500~~338.1694 19,~~366~~653.0355 B2 86358RFV4 SUB 7.~~23780~~23552% 7,~~505~~499,~~827~~631.8287 45,~~271~~219.3981 6,~~195~~287.9493 B3 86358RFW2 SUB 7.~~23780~~23552% 4,~~687~~683,~~650~~781.8426 28,~~273~~241.5634 3,~~869~~927.5803 B4 86358REH6 SUB 7.~~23780~~23552% 2,~~812~~809,~~191~~870.4705 16,~~961~~942.7340 2,~~321~~355.4289 B5 86358REJ2 SUB 7.~~23780~~23552% 1,~~873~~871,~~464~~917.2068 11,~~299~~286.8092 1,~~546~~569.5248 B6 86358REK9 SUB 7.~~23780~~23552% 1,~~898~~896,~~031~~465.9515 11,~~447~~434.9893 1,~~566~~590.8006 LT-R SAC019LTR SEN 0.00000% 0.00 0.00 0.00 R SAC01009R SEN 6.80000% 0.00 0.00 0.00 Totals ~~886~~868,~~265~~838,~~035~~524.0579 5,~~342~~232,~~441~~390.4138 1720,~~426~~945,~~510~~131.2746

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 36,~~702~~252,000.00 ~~623~~621,~~376~~276.00 0.00 1-A2 0.00 0.00 4847,~~363~~294.8384 0.00 1-A3 0.00 42,~~371~~052,~~348~~106.6476 2548,~~718,892~~753.1836 0.00 1-A5 0.00 0.00 2,083.33 0.00 1-AP 0.00 46,~~218~~177.0928 4340.6080 0.00 1-AX 0.00 0.00 1,~~008~~007.1642 0.00 2-A1 0.00 6766,~~518~~341,~~629~~129.84 1,~~478~~472,~~045~~894.5701 0.00 2-A2 0.00 0.00 ~~114~~112,~~283~~387.3954 0.00 2-A3 0.00 4847,~~320~~551,~~699~~045.4804 ~~734~~1,~~368~~051,525.6319 0.00 2-A5 0.00 4746,~~735~~612,~~570~~194.6406 ~~880~~1,~~487~~387,911.0820 0.00 2-A6 0.00 0.00 7,125.00 0.00 2-AX 0.00 0.00 7,~~794~~792.4004 0.00 3-A1 0.00 9894,~~016~~990,~~526~~795.3192 13,~~579~~568,~~151~~905.6331 0.00 3-A2 0.00 2120,~~317~~653,~~603~~418.3462 ~~347~~784,~~339~~096.8924 0.00 3-A3 0.00 8,~~787~~729,~~280~~807.3710 102,~~481~~508.8908 0.00 3-A5 0.00 10,~~293~~351,~~719~~192.6390 0.00 0.00 3-A6 0.00 0.00 12,~~676~~561.1268 0.00 3-A7 0.00 14,000,000.00 78,750.00 0.00 3-AP 0.00 1,~~567~~565,~~015~~425.2591 1,~~618~~589.2434 0.00 3-AX 0.00 0.00 3029,~~144~~642.0043 0.00 4-A1 0.00 5958,~~343~~311,000.00 1,~~296~~291,~~140~~625.62 0.00 4-A2 0.00 0.00 8584,~~874~~468.5718 0.00 4-A3 0.00 4544,~~807~~594,~~217~~627.3185 ~~522~~1,~~716~~473,308.3387 0.00 4-A5 0.00 22,~~903~~297,~~608~~313.6693 ~~261~~737,~~742~~036.0616 0.00 4-A6 0.00 2726,~~484~~756,~~330~~776.3971 ~~309~~879,~~483~~862.7068 0.00 4-A7 0.00 0.00 3,500.00 0.00 4-AP 0.00 312,~~821~~499.8361 ~~312~~322.6922 0.00 4-AX 0.00 0.00 7,~~435~~431.6373 0.00 5-A1 0.00 8682,~~545~~353,~~756~~838.5462 34,~~629~~732,~~997~~828.0490 0.00 5-AP 0.00 1,~~924~~881,~~285~~187.9773 6743,~~857~~098.0625 0.00 5-AX 0.00 0.00 1,~~216~~211.0181 0.00 6-A1 0.00 7471,~~693~~529,~~095~~541.1294 3,~~796~~351,~~206~~530.9280 0.00 6-A2 0.00 5552,~~089~~756,~~477~~216.3527 2,~~797~~469,~~465~~607.8153 0.00 6-A3 0.00 0.00 341,~~726~~098.1547 0.00 6-A5 0.00 0.00 ~~254~~253,~~443~~870.7467 0.00 6-A6 0.00 0.00 17,875.00 0.00 6-AP 0.00 1,~~855~~787,~~818~~980.9913 2467,~~063~~838.8085 0.00 6-AX 0.00 0.00 ~~740~~514.7001 0.00 A4 0.00 54,000,000.00 292,500.00 0.00 B1 0.00 23,~~440~~421,~~835~~181.0348 160,~~866~~992.1949 0.00 B2 0.00 7,~~499~~493,~~631~~343.8794 51,~~467~~507.3374 0.00 B3 0.00 4,~~683~~679,~~781~~854.2622 32,~~143~~168.1437 0.00 B4 0.00 2,~~809~~807,~~870~~514.0516 19,~~283~~298.1529 0.00 B5 0.00 1,~~871~~870,~~917~~348.6821 12,~~846~~856.3240 0.00 B6 0.00 1,~~896~~894,~~465~~875.1510 13,~~014~~024.7899 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~868~~847,~~838~~893,~~524~~393.7933 2226,~~768~~177,~~951~~521.6884 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 3736,~~152~~702,000.00 1038,~~216~~109.7578 ~~439~~411,~~783~~890.2522 0.00 0.00 1-A2 0.00 0.00 0.00 0.00 0.00 0.00 1-A3 50,000,000.00 4442,~~847~~371,~~317~~348.8564 5627,~~214~~036.1609 2292,~~419,755~~205.0580 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 46,391.00 46,~~261~~218.6909 40.5580 30.0500 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,963,000.00 6867,~~696~~518,~~129~~629.84 6446,~~720~~892.7244 1,~~112~~130,~~779~~607.2856 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,~~770~~320,~~573~~699.1148 2430,~~727~~650.0951 ~~425~~739,~~146~~003.5494 0.00 0.00 2-A5 50,000,000.00 4847,~~348~~735,~~128~~570.5164 3344,~~668~~737.9504 ~~578~~1,~~888~~078,639.9254 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 9998,~~046~~016,~~793~~526.6231 ~~103~~104,~~506~~576.9281 ~~926~~2,~~760~~921,153.3957 0.00 0.00 3-A2 21,753,000.00 21,~~543~~317,~~759~~603.5834 22,~~721~~955.0389 ~~203~~641,~~435~~228.2183 0.00 0.00 3-A3 9,014,000.00 8,~~844~~787,~~434~~280.5237 51,~~742~~986.0542 5155,~~412~~486.1085 0.00 0.00 3-A5 10,067,000.00 10,~~236~~293,~~565~~719.4863 0.00 0.00 (57,~~154~~473.1627) 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,~~568~~567,~~633~~015.4925 1,~~423~~432.3253 ~~194~~156.9380 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 63,471,000.00 6059,~~375~~343,000.00 7935,~~160~~101.6222 ~~952~~996,~~839~~898.3878 0.00 0.00 4-A2 0.00 0.00 0.00 0.00 0.00 0.00 4-A3 50,000,000.00 4645,~~067~~807,~~731~~217.4731 1941,~~983~~243.0157 ~~240~~1,~~531~~171,345.1589 0.00 0.00 4-A5 25,000,000.00 2322,~~033~~903,~~865~~608.7366 920,~~991~~621.5079 ~~120~~585,~~265~~672.5794 0.00 0.00 4-A6 30,000,000.00 27,~~640~~484,~~638~~330.8839 1124,~~989~~746.8014 ~~144~~702,~~318~~807.6953 0.00 0.00 4-A7 0.00 0.00 0.00 0.00 0.00 0.00 4-AP 314,106.00 ~~313~~312,~~134~~821.5283 ~~289~~291.4725 2330.2297 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 98,145,000.00 8986,~~615~~545,~~655~~756.7354 ~~168~~164,~~813~~472.5074 24,~~901~~027,~~085~~445.6918 0.00 0.00 5-AP 2,030,855.00 1,~~992~~924,~~143~~285.0397 8,~~681~~425.2623 5934,~~175~~673.8002 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 90,000,000.00 7874,~~276~~693,~~569~~095.1612 48,~~441~~424.8755 3,~~535~~115,~~032~~128.1764 0.00 0.00 6-A2 66,379,000.00 5755,~~732~~089,~~448~~477.7235 35,~~728~~715.0325 2,~~607~~297,~~243~~545.3482 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,~~879~~855,~~882~~818.7899 1,~~125~~121.2916 2266,~~938~~717.5169 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,~~460~~440,~~201~~835.0603 19,~~366~~653.0355 0.00 0.00 0.00 B2 7,524,000.00 7,~~505~~499,~~827~~631.8287 6,~~195~~287.9493 0.00 0.00 0.00 B3 4,699,000.00 4,~~687~~683,~~650~~781.8426 3,~~869~~927.5803 0.00 0.00 0.00 B4 2,819,000.00 2,~~812~~809,~~191~~870.4705 2,~~321~~355.4289 0.00 0.00 0.00 B5 1,878,000.00 1,~~873~~871,~~464~~917.2068 1,~~546~~569.5248 0.00 0.00 0.00 B6 1,902,627.23 1,~~898~~896,~~031~~465.9515 1,~~566~~590.8006 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 ~~886~~868,~~265~~838,~~035~~524.0579 ~~742~~733,~~052~~965.1815 1620,~~741~~268,~~612~~639.2457 (57,~~154~~473.1627) 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 36,~~702~~252,000.00 0.~~95324918~~94156148 450,000.00 1-A2 0.00 0.00 0.00000000 0.00 1-A3 2319,~~475,969~~241.2189 42,~~371~~052,~~348~~106.6476 0.~~84742697~~84104214 2319,~~475,969~~241.2189 1-A5 0.00 0.00 0.00000000 0.00 1-AP 4340.6080 46,~~218~~177.0928 0.~~99627277~~99539307 4340.6080 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,177,500.00 6766,~~518~~341,~~629~~129.84 0.~~93824090~~92187832 1,177,500.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 ~~449~~769,~~873~~654.6244 4847,~~320~~551,~~699~~045.4804 0.~~96641399~~95102090 ~~449~~769,~~873~~654.6244 2-A5 ~~612~~1,~~557~~123,376.8758 4746,~~735~~612,~~570~~194.6406 0.~~95471141~~93224388 ~~612~~1,~~557~~123,376.8758 2-A6 0.00 0.00 0.00000000 0.00 2-AX 0.00 0.00 0.00000000 0.00 3-A1 13,~~030~~025,~~267~~730.3239 9894,~~016~~990,~~526~~795.3192 0.~~98016526~~94990796 13,~~030~~025,~~267~~730.3239 3-A2 ~~226~~664,~~156~~184.2472 2120,~~317~~653,~~603~~418.3462 0.~~97998452~~94945151 ~~226~~664,~~156~~184.2472 3-A3 57,~~154~~473.1627 8,~~787~~729,~~280~~807.3710 0.~~97484806~~96847205 57,~~154~~473.1627 3-A5 (57,~~154~~473.1627) 10,~~293~~351,~~719~~192.6390 1.~~02252107~~02823015 (57,~~154~~473.1627) 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,~~618~~589.2434 1,~~567~~565,~~015~~425.2591 0.~~99577878~~99476882 1,~~618~~589.2434 3-AX 0.00 0.00 0.00000000 0.00 4-A1 1,032,000.00 5958,~~343~~311,000.00 0.~~93496242~~91870303 1,032,000.00 4-A2 0.00 0.00 0.00000000 0.00 4-A3 ~~260~~1,~~514~~212,589.1646 4544,~~807~~594,~~217~~627.3185 0.~~91614435~~89189256 ~~260~~1,~~514~~212,589.1646 4-A5 ~~130~~606,~~257~~294.0873 22,~~903~~297,~~608~~313.6693 0.~~91614435~~89189256 ~~130~~606,~~257~~294.0873 4-A6 ~~156~~727,~~308~~553.4968 2726,~~484~~756,~~330~~776.3971 0.~~91614435~~89189256 ~~156~~727,~~308~~553.4968 4-A7 0.00 0.00 0.00000000 0.00 4-AP ~~312~~322.6922 312,~~821~~499.8361 0.~~99591167~~99488583 ~~312~~322.6922 4-AX 0.00 0.00 0.00000000 0.00 5-A1 34,~~069~~191,~~899~~917.1992 8682,~~545~~353,~~756~~838.5462 0.~~88181524~~83910376 34,~~069~~191,~~899~~917.1992 5-AP 6743,~~857~~098.0625 1,~~924~~881,~~285~~187.9773 0.~~94752504~~92630332 6743,~~857~~098.0625 5-AX 0.00 0.00 0.00000000 0.00 6-A1 3,~~583~~163,~~474~~553.0418 7471,~~693~~529,~~095~~541.1294 0.~~82992328~~79477269 3,~~583~~163,~~474~~553.0418 6-A2 2,~~642~~333,~~971~~261.3707 5552,~~089~~756,~~477~~216.3527 0.~~82992328~~79477269 2,~~642~~333,~~971~~261.3707 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 2467,~~063~~838.8085 1,~~855~~787,~~818~~980.9913 0.~~84075895~~81002528 2467,~~063~~838.8085 6-AX 0.00 0.00 0.00000000 0.00 A4 0.00 54,000,000.00 1.00000000 0.00 B1 19,~~366~~653.0355 23,~~440~~421,~~835~~181.0348 0.~~99676128~~99592556 19,~~366~~653.0355 B2 6,~~195~~287.9493 7,~~499~~493,~~631~~343.8794 0.~~99676128~~99592556 6,~~195~~287.9493 B3 3,~~869~~927.5803 4,~~683~~679,~~781~~854.2622 0.~~99676128~~99592556 3,~~869~~927.5803 B4 2,~~321~~355.4289 2,~~809~~807,~~870~~514.0516 0.~~99676128~~99592556 2,~~321~~355.4289 B5 1,~~546~~569.5248 1,~~871~~870,~~917~~348.6821 0.~~99676128~~99592556 1,~~546~~569.5248 B6 1,~~566~~590.8006 1,~~896~~894,~~465~~875.1510 0.~~99676128~~99592557 1,~~566~~590.8006 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1720,~~426~~945,~~510~~131.2746 ~~868~~847,~~838~~893,~~524~~393.7933 0.~~92350440~~90124143 1720,~~426~~945,~~510~~131.2746

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 ~~964~~953.~~93688640~~24918186 0.~~26535635~~98981300 1110.~~42234819~~69789154 0.00000000 1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 50,000,000.00 ~~896~~847.~~94635700~~42697280 10.~~12428320~~54072180 485.~~39510100~~84411600 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 46,391.00 ~~997~~996.~~21260589~~27276842 0.~~87409196~~87948093 0.~~06574551~~00000000 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,963,000.00 ~~954~~938.~~60347456~~24089935 0.~~89936106~~65161875 15.~~46321415~~71095646 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~975~~966.~~41146220~~41398960 0.~~49454180~~61301020 814.~~50293080~~78007880 0.00000000 2-A5 50,000,000.00 ~~966~~954.~~96257020~~71141280 0.~~67337900~~89474080 1121.~~57777840~~57279080 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 ~~990~~980.~~46793620~~16526310 1.~~03506920~~04576810 929.~~26760390~~21153570 0.00000000 3-A2 21,753,000.00 ~~990~~979.~~38107755~~98452351 1.~~04450099~~05529766 929.~~35205305~~47771940 0.00000000 3-A3 9,014,000.00 ~~981~~974.~~18865321~~84805525 0.~~63701464~~22037053 56.~~70358331~~15563013 0.00000000 3-A5 10,067,000.00 ~~1016~~1022.~~84369524~~52107182 0.00000000 0.00000000 (5.~~67737757~~70907619) 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 ~~996~~995.~~80711438~~77878421 0.~~90446590~~91031851 0.~~12387063~~09964046 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 63,471,000.00 ~~951~~934.~~22181784~~96242378 10.~~24719352~~55302768 15.~~01220053~~70636637 0.00000000 4-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 50,000,000.00 ~~921~~916.~~35462940~~14434620 0.~~39966020~~82487140 423.~~81062300~~42691780 0.00000000 4-A5 25,000,000.00 ~~921~~916.~~35462920~~14434640 0.~~39966000~~82487160 423.~~81062280~~42691760 0.00000000 4-A6 30,000,000.00 ~~921~~916.~~35462933~~14434633 0.~~39966000~~82487133 423.~~81062300~~42691767 0.00000000 4-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 314,106.00 ~~996~~995.~~90715873~~91166676 0.~~92156788~~92723476 0.~~07392409~~09859729 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 98,145,000.00 ~~913~~881.~~09445952~~81523807 1.~~72004177~~67581374 2941.~~55917968~~03566336 0.00000000 5-AP 2,030,855.00 ~~980~~947.~~93809258~~52504241 4.~~27468234~~14861228 2917.~~13836783~~07311453 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 90,000,000.00 ~~869~~829.~~73965733~~92327911 0.~~53824300~~53805056 3934.~~27813522~~61254044 0.00000000 6-A2 66,379,000.00 ~~869~~829.~~73965742~~92327920 0.~~53824297~~53805044 3934.~~27813525~~61254041 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 ~~851~~840.~~66078773~~75894503 0.~~50980060~~50792955 1030.~~39204662~~22573589 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 ~~997~~996.~~58477102~~76128035 0.~~82349067~~83571672 0.00000000 0.00000000 B2 7,524,000.00 ~~997~~996.~~58477140~~76127990 0.~~82349016~~83571637 0.00000000 0.00000000 B3 4,699,000.00 ~~997~~996.~~58477123~~76128112 0.~~82349010~~83571611 0.00000000 0.00000000 B4 2,819,000.00 ~~997~~996.~~58477120~~76128060 0.~~82349060~~83571834 0.00000000 0.00000000 B5 1,878,000.00 ~~997~~996.~~58477103~~76127796 0.~~82349308~~83571885 0.00000000 0.00000000 B6 1,902,627.23 ~~997~~996.~~58477124~~76127835 0.~~82349289~~83571809 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 ~~953~~941.~~24918186~~56147733 0.~~95324918~~94156148 11.68770453 1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00000000 496.~~51938420~~38483780 ~~847~~841.~~42697280~~04213520 0.~~84742697~~84104214 496.~~51938420~~38483780 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~93983747~~87948093 ~~996~~995.~~27276842~~39307193 0.~~99627277~~99539307 0.~~93983747~~87948093 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 16.36257521 ~~938~~921.~~24089935~~87832414 0.~~93824090~~92187832 16.36257521 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 815.~~99747240~~39308880 ~~966~~951.~~41398960~~02090080 0.~~96641399~~95102090 815.~~99747240~~39308880 2-A5 0.00000000 1222.~~25115740~~46753160 ~~954~~932.~~71141280~~24388120 0.~~95471141~~93224388 1222.~~25115740~~46753160 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 1030.~~30267320~~25730390 ~~980~~949.~~16526310~~90795920 0.~~98016526~~94990796 1030.~~30267320~~25730390 3-A2 0.00000000 1030.~~39655404~~53301706 ~~979~~949.~~98452351~~45150646 0.~~97998452~~94945151 1030.~~39655404~~53301706 3-A3 0.00000000 6.~~34059907~~37600067 ~~974~~968.~~84805525~~47205458 0.~~97484806~~96847205 6.~~34059907~~37600067 3-A5 0.00000000 (5.~~67737757~~70907619) 1,~~022~~028.~~52107182~~23014801 1.~~02252107~~02823015 (5.~~67737757~~70907619) 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.~~02833017~~00996532 ~~995~~994.~~77878421~~76881889 0.~~99577878~~99476882 1.~~02833017~~00996532 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 16.25939405 ~~934~~918.~~96242378~~70302973 0.~~93496242~~91870303 16.25939405 4-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 0.00000000 524.~~21028320~~25178920 ~~916~~891.~~14434620~~89255700 0.~~91614435~~89189256 524.~~21028320~~25178920 4-A5 0.00000000 524.~~21028320~~25178920 ~~916~~891.~~14434640~~89255720 0.~~91614435~~89189256 524.~~21028320~~25178920 4-A6 0.00000000 524.~~21028300~~25178933 ~~916~~891.~~14434633~~89255700 0.~~91614435~~89189256 524.~~21028300~~25178933 4-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 0.00000000 01.~~99549197~~02583204 ~~995~~994.~~91166676~~88583472 0.~~99591167~~99488583 01.~~99549197~~02583204 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 3142.~~27922146~~71147710 ~~881~~839.~~81523807~~10376097 0.~~88181524~~83910376 3142.~~27922146~~71147710 5-AP 0.00000000 3321.~~41305017~~22172681 ~~947~~926.~~52504241~~30332052 0.~~94752504~~92630332 3321.~~41305017~~22172681 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 3935.~~81637822~~15059089 ~~829~~794.~~92327911~~77268822 0.~~82992328~~79477269 3935.~~81637822~~15059089 6-A2 0.00000000 3935.~~81637822~~15059085 ~~829~~794.~~92327920~~77268820 0.~~82992328~~79477269 3935.~~81637822~~15059085 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 1030.~~90184722~~73366544 ~~840~~810.~~75894503~~02527506 0.~~84075895~~81002528 1030.~~90184722~~73366544 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.~~82349067~~83571672 ~~996~~995.~~76128035~~92556363 0.~~99676128~~99592556 0.~~82349067~~83571672 B2 0.00000000 0.~~82349016~~83571637 ~~996~~995.~~76127990~~92556353 0.~~99676128~~99592556 0.~~82349016~~83571637 B3 0.00000000 0.~~82349010~~83571611 ~~996~~995.~~76128112~~92556289 0.~~99676128~~99592556 0.~~82349010~~83571611 B4 0.00000000 0.~~82349060~~83571834 ~~996~~995.~~76128060~~92556226 0.~~99676128~~99592556 0.~~82349060~~83571834 B5 0.00000000 0.~~82349308~~83571885 ~~996~~995.~~76127796~~92556443 0.~~99676128~~99592556 0.~~82349308~~83571885 B6 0.00000000 0.~~82349289~~83571809 ~~996~~995.~~76127835~~92556551 0.~~99676128~~99592557 0.~~82349289~~83571809 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% 3736,~~152~~702,000.00 ~~173~~171,~~376~~276.00 0.00 0.00 1-A2 0.00 6.80000% 8,~~534~~346,~~793~~147.4373 4847,~~363~~294.8384 0.00 0.00 1-A3 50,000,000.00 6.50000% 4442,~~847~~371,~~317~~348.8564 ~~242~~229,~~922~~511.9747 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,~~261~~218.6909 0.00 0.00 0.00 1-AX 0.00 6.80000% 177,~~911~~780.1637 1,~~008~~007.1642 0.00 0.00 2-A1 71,963,000.00 5.25000% 6867,~~696~~518,~~129~~629.84 ~~300~~295,~~545~~394.5701 0.00 0.00 2-A2 0.00 7.00000% 19,~~591~~266,~~438~~435.8999 ~~114~~112,~~283~~387.3954 0.00 0.00 2-A3 50,000,000.00 7.00000% 48,~~770~~320,~~573~~699.1148 ~~284~~281,~~495~~870.0175 0.00 0.00 2-A5 50,000,000.00 6.65000% 4847,~~348~~735,~~128~~570.5164 ~~267~~264,~~929~~534.2162 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~~335,~~183~~778.2478 7,~~794~~792.4004 0.00 0.00 3-A1 100,000,000.00 6.65000% 9998,~~046~~016,~~793~~526.6231 ~~548~~543,~~884~~174.3192 0.00 0.00 3-A2 21,753,000.00 6.75000% 21,~~543~~317,~~759~~603.5834 ~~121~~119,~~183~~911.6552 0.00 0.00 3-A3 9,014,000.00 6.15000% 8,~~844~~787,~~434~~280.5237 45,~~327~~034.7381 0.00 0.00 3-A5 10,067,000.00 6.70000% 10,~~236~~293,~~565~~719.4863 57,~~154~~473.1627 0.00 0.00 3-A6 0.00 6.75000% 2,~~253~~233,~~531~~188.8627 12,~~676~~561.1268 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,~~568~~567,~~633~~015.4925 0.00 0.00 0.00 3-AX 0.00 6.75000% 5,~~358~~269,~~933~~765.9216 3029,~~144~~642.0043 0.00 0.00 4-A1 63,471,000.00 5.25000% 6059,~~375~~343,000.00 ~~264~~259,~~140~~625.62 0.00 0.00 4-A2 0.00 6.85000% 1514,~~043~~797,~~720~~344.0659 8584,~~874~~468.5718 0.00 0.00 4-A3 50,000,000.00 6.83000% 4645,~~067~~807,~~731~~217.4731 ~~262~~260,~~202~~719.1741 0.00 0.00 4-A5 25,000,000.00 6.85000% 2322,~~033~~903,~~865~~608.7366 ~~131~~130,~~484~~741.9843 0.00 0.00 4-A6 30,000,000.00 6.65000% 27,~~640~~484,~~638~~330.8839 ~~153~~152,~~175~~309.2100 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~~312,~~134~~821.5283 0.00 0.00 0.00 4-AX 0.00 6.85000% 1,~~302~~301,~~592~~909.5866 7,~~435~~431.6373 0.00 0.00 5-A1 98,145,000.00 7.50000% 8986,~~615~~545,~~655~~756.7354 ~~560~~540,~~097~~910.8598 0.00 0.00 5-AP 2,030,855.00 0.00000% 1,~~992~~924,~~143~~285.0397 0.00 0.00 0.00 5-AX 0.00 7.50000% ~~194~~193,~~561~~889.4652 1,~~216~~211.0181 0.00 0.00 6-A1 90,000,000.00 3.~~26125~~02000% 7874,~~276~~693,~~569~~095.1612 ~~212~~187,~~732~~977.8862 0.00 0.00 6-A2 66,379,000.00 32.~~21125~~97000% 5755,~~732~~089,~~448~~477.7235 ~~154~~136,~~494~~346.4446 0.00 0.00 6-A3 0.00 5.~~23875~~48000% 7874,~~276~~693,~~569~~095.1612 341,~~726~~098.1547 0.00 0.00 6-A5 0.00 5.~~28875~~53000% 5755,~~732~~089,~~448~~477.7235 ~~254~~253,~~443~~870.7467 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,~~879~~855,~~882~~818.7899 0.00 0.00 0.00 6-AX 0.00 8.50000% ~~104~~72,~~569~~565.9294 ~~740~~514.7001 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.~~23780~~23552% 23,~~460~~440,~~201~~835.0603 141,~~500~~338.1694 0.00 0.00 B2 7,524,000.00 7.~~23780~~23552% 7,~~505~~499,~~827~~631.8287 45,~~271~~219.3981 0.00 0.00 B3 4,699,000.00 7.~~23780~~23552% 4,~~687~~683,~~650~~781.8426 28,~~273~~241.5634 0.00 0.00 B4 2,819,000.00 7.~~23780~~23552% 2,~~812~~809,~~191~~870.4705 16,~~961~~942.7340 0.00 0.00 B5 1,878,000.00 7.~~23780~~23552% 1,~~873~~871,~~464~~917.2068 11,~~299~~286.8092 0.00 0.00 B6 1,902,627.23 7.~~23780~~23552% 1,~~898~~896,~~031~~465.9515 11,~~447~~434.9893 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,~~342~~232,~~441~~390.4138 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 ~~173~~171,~~376~~276.00 0.00 36,~~702~~252,000.00 1-A2 0.00 0.00 4847,~~363~~294.8384 0.00 8,~~346~~252,~~147~~651.7377 1-A3 0.00 0.00 ~~242~~229,~~922~~511.9747 0.00 42,~~371~~052,~~348~~106.6476 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,~~218~~177.0928 1-AX 0.00 0.00 1,~~008~~007.1642 0.00 177,~~780~~640.3732 2-A1 0.00 0.00 ~~300~~295,~~545~~394.5701 0.00 6766,~~518~~341,~~629~~129.84 2-A2 0.00 0.00 ~~114~~112,~~283~~387.3954 0.00 1918,~~266~~915,~~435~~892.9916 2-A3 0.00 0.00 ~~284~~281,~~495~~870.0175 0.00 4847,~~320~~551,~~699~~045.4804 2-A5 0.00 0.00 ~~267~~264,~~929~~534.2162 0.00 4746,~~735~~612,~~570~~194.6406 2-A6 0.00 0.00 7,125.00 0.00 1,221,428.57 2-AX 0.00 0.00 7,~~794~~792.4004 0.00 1,335,~~778~~013.7828 3-A1 0.00 0.00 ~~548~~543,~~884~~174.3192 0.00 9894,~~016~~990,~~526~~795.3192 3-A2 0.00 0.00 ~~121~~119,~~183~~911.6552 0.00 2120,~~317~~653,~~603~~418.3462 3-A3 0.00 0.00 45,~~327~~034.7381 0.00 8,~~787~~729,~~280~~807.3710 3-A5 0.00 0.00 57,~~154~~473.1627 0.00 10,~~293~~351,~~719~~192.6390 3-A6 0.00 0.00 12,~~676~~561.1268 0.00 2,~~233~~183,~~188~~253.2790 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,~~567~~565,~~015~~425.2591 3-AX 0.00 0.00 3029,~~144~~642.0043 0.00 5,~~269~~069,~~765~~377.1673 4-A1 0.00 0.00 ~~264~~259,~~140~~625.62 0.00 5958,~~343~~311,000.00 4-A2 0.00 0.00 8584,~~874~~468.5718 0.00 14,~~797~~531,~~344~~510.5964 4-A3 0.00 0.00 ~~262~~260,~~202~~719.1741 0.00 4544,~~807~~594,~~217~~627.3185 4-A5 0.00 0.00 ~~131~~130,~~484~~741.9843 0.00 22,~~903~~297,~~608~~313.6693 4-A6 0.00 0.00 ~~153~~152,~~175~~309.2100 0.00 2726,~~484~~756,~~330~~776.3971 4-A7 0.00 0.00 3,500.00 0.00 613,138.69 4-AP 0.00 0.00 0.00 0.00 312,~~821~~499.8361 4-AX 0.00 0.00 7,~~435~~431.6373 0.00 1,~~301~~192,~~909~~105.6607 5-A1 0.00 0.00 ~~560~~540,~~097~~910.8598 0.00 8682,~~545~~353,~~756~~838.5462 5-AP 0.00 0.00 0.00 0.00 1,~~924~~881,~~285~~187.9773 5-AX 0.00 0.00 1,~~216~~211.0181 0.00 193,~~889~~212.5228 6-A1 0.00 0.00 ~~212~~187,~~732~~977.8862 0.00 7471,~~693~~529,~~095~~541.1294 6-A2 0.00 0.00 ~~154~~136,~~494~~346.4446 0.00 5552,~~089~~756,~~477~~216.3527 6-A3 0.00 0.00 341,~~726~~098.1547 0.00 7471,~~693~~529,~~095~~541.1294 6-A5 0.00 0.00 ~~254~~253,~~443~~870.7467 0.00 5552,~~089~~756,~~477~~216.3527 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,~~855~~787,~~818~~980.9913 6-AX 0.00 0.00 ~~740~~514.7001 0.00 7276,~~565~~198.9402 A4 0.00 0.00 292,500.00 0.00 54,000,000.00 B1 0.00 0.00 141,~~500~~338.1694 0.00 23,~~440~~421,~~835~~181.0348 B2 0.00 0.00 45,~~271~~219.3981 0.00 7,~~499~~493,~~631~~343.8794 B3 0.00 0.00 28,~~273~~241.5634 0.00 4,~~683~~679,~~781~~854.2622 B4 0.00 0.00 16,~~961~~942.7340 0.00 2,~~809~~807,~~870~~514.0516 B5 0.00 0.00 11,~~299~~286.8092 0.00 1,~~871~~870,~~917~~348.6821 B6 0.00 0.00 11,~~447~~434.9893 0.00 1,~~896~~894,~~465~~875.1510 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,~~342~~232,~~441~~390.4138 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% ~~964~~953.~~93688640~~24918186 4.~~50303880~~44849618 0.00000000 0.00000000 1-A2 0.00 6.80000% ~~948~~927.~~27329309~~31347952 5.~~37354872~~25477670 0.00000000 0.00000000 1-A3 50,000,000.00 6.50000% ~~896~~847.~~94635700~~42697280 4.~~85845940~~59022940 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% ~~997~~996.~~21260589~~27276842 0.00000000 0.00000000 0.00000000 1-AX 0.00 6.80000% 997.~~83037387~~09682666 5.~~65435395~~65020359 0.00000000 0.00000000 2-A1 71,963,000.00 5.25000% ~~954~~938.~~60347456~~24089935 4.~~17639023~~10480400 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~956~~940.~~11136196~~25040518 5.~~57731611~~48479387 0.00000000 0.00000000 2-A3 50,000,000.00 7.00000% ~~975~~966.~~41146220~~41398960 5.~~68990020~~63741500 0.00000000 0.00000000 2-A5 50,000,000.00 6.65000% ~~966~~954.~~96257020~~71141280 5.~~35858420~~29069240 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.~~66830597~~36601107 5.~~82556345~~82379958 0.00000000 0.00000000 3-A1 100,000,000.00 6.65000% ~~990~~980.~~46793620~~16526310 5.~~48884310~~43174920 0.00000000 0.00000000 3-A2 21,753,000.00 6.75000% ~~990~~979.~~38107755~~98452351 5.~~57089367~~51241300 0.00000000 0.00000000 3-A3 9,014,000.00 6.15000% ~~981~~974.~~18865321~~84805525 54.~~02859219~~99609607 0.00000000 0.00000000 3-A5 10,067,000.00 6.70000% ~~1016~~1022.~~84369524~~52107182 5.~~67737757~~70907619 0.00000000 0.00000000 3-A6 0.00 6.75000% ~~987~~978.~~21127600~~29930018 5.~~55306487~~50293180 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% ~~996~~995.~~80711438~~77878421 0.00000000 0.00000000 0.00000000 3-AX 0.00 6.75000% ~~986~~970.~~88106380~~46008119 5.~~55120538~~45883814 0.00000000 0.00000000 4-A1 63,471,000.00 5.25000% ~~951~~934.~~22181784~~96242378 4.~~16159537~~09046053 0.00000000 0.00000000 4-A2 0.00 6.85000% ~~949~~933.~~29590642~~74900551 5.~~41889755~~33015087 0.00000000 0.00000000 4-A3 50,000,000.00 6.83000% ~~921~~916.~~35462940~~14434620 5.~~24404340~~21438820 0.00000000 0.00000000 4-A5 25,000,000.00 6.85000% ~~921~~916.~~35462920~~14434640 5.~~25939920~~22965720 0.00000000 0.00000000 4-A6 30,000,000.00 6.65000% ~~921~~916.~~35462933~~14434633 5.~~10584033~~07696667 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% ~~996~~995.~~90715873~~91166676 0.00000000 0.00000000 0.00000000 4-AX 0.00 6.85000% ~~998~~997.~~28298334~~75960602 5.~~69853000~~69554112 0.00000000 0.00000000 5-A1 98,145,000.00 7.50000% ~~913~~881.~~09445952~~81523807 5.~~70684039~~51134525 0.00000000 0.00000000 5-AP 2,030,855.00 0.00000% ~~980~~947.~~93809258~~52504241 0.00000000 0.00000000 0.00000000 5-AX 0.00 7.50000% ~~908~~905.~~26592348~~12912442 5.~~67666611~~65705936 0.00000000 0.00000000 6-A1 90,000,000.00 3.~~26125~~02000% ~~869~~829.~~73965733~~92327911 2.~~36369867~~08864022 0.00000000 0.00000000 6-A2 66,379,000.00 32.~~21125~~97000% ~~869~~829.~~73965742~~92327920 2.~~32745959~~05406017 0.00000000 0.00000000 6-A3 0.00 5.~~23875~~48000% ~~869~~829.~~73965733~~92327911 3.~~79695722~~78998300 0.00000000 0.00000000 6-A5 0.00 5.~~28875~~53000% ~~869~~829.~~73965742~~92327920 3.~~83319634~~82456304 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% ~~851~~840.~~66078773~~75894503 0.00000000 0.00000000 0.00000000 6-AX 0.00 8.50000% ~~998~~692.~~00456198~~56186831 74.~~06916462~~90565858 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.~~23780~~23552% ~~997~~996.~~58477102~~76128035 6.~~01693073~~01007526 0.00000000 0.00000000 B2 7,524,000.00 7.~~23780~~23552% ~~997~~996.~~58477140~~76127990 6.~~01693115~~01007576 0.00000000 0.00000000 B3 4,699,000.00 7.~~23780~~23552% ~~997~~996.~~58477123~~76128112 6.~~01693126~~01007448 0.00000000 0.00000000 B4 2,819,000.00 7.~~23780~~23552% ~~997~~996.~~58477120~~76128060 6.~~01693154~~01007449 0.00000000 0.00000000 B5 1,878,000.00 7.~~23780~~23552% ~~997~~996.~~58477103~~76127796 6.~~01693291~~01007455 0.00000000 0.00000000 B6 1,902,627.23 7.~~23780~~23552% ~~997~~996.~~58477124~~76127835 6.~~01693270~~01007377 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.~~50303880~~44849618 0.00000000 ~~953~~941.~~24918186~~56147733 1-A2 0.00000000 0.00000000 5.~~37354872~~25477670 0.00000000 ~~927~~916.~~31347952~~92544580 1-A3 0.00000000 0.00000000 4.~~85845940~~59022940 0.00000000 ~~847~~841.~~42697280~~04213520 1-A5 0.00000000 0.00000000 5.66665851 0.00000000 1000.00016320 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~995.~~27276842~~39307193 1-AX 0.00000000 0.00000000 5.~~65435395~~65020359 0.00000000 ~~997~~996.~~09682666~~31134393 2-A1 0.00000000 0.00000000 4.~~17639023~~10480400 0.00000000 ~~938~~921.~~24089935~~87832414 2-A2 0.00000000 0.00000000 5.~~57731611~~48479387 0.00000000 ~~940~~923.~~25040518~~14298696 2-A3 0.00000000 0.00000000 5.~~68990020~~63741500 0.00000000 ~~966~~951.~~41398960~~02090080 2-A5 0.00000000 0.00000000 5.~~35858420~~29069240 0.00000000 ~~954~~932.~~71141280~~24388120 2-A6 0.00000000 0.00000000 5.83333606 0.00000000 1000.00046667 2-AX 0.00000000 0.00000000 5.~~82556345~~82379958 0.00000000 ~~998~~997.~~36601107~~79387353 3-A1 0.00000000 0.00000000 5.~~48884310~~43174920 0.00000000 ~~980~~949.~~16526310~~90795920 3-A2 0.00000000 0.00000000 5.~~57089367~~51241300 0.00000000 ~~979~~949.~~98452351~~45150646 3-A3 0.00000000 0.00000000 54.~~02859219~~99609607 0.00000000 ~~974~~968.~~84805525~~47205458 3-A5 0.00000000 0.00000000 5.~~67737757~~70907619 0.00000000 ~~1022~~1028.~~52107182~~23014801 3-A6 0.00000000 0.00000000 5.~~55306487~~50293180 0.00000000 ~~978~~956.~~29930018~~42440504 3-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~994.~~77878421~~76881889 3-AX 0.00000000 0.00000000 5.~~55120538~~45883814 0.00000000 ~~970~~933.~~46008119~~55748768 4-A1 0.00000000 0.00000000 4.~~16159537~~09046053 0.00000000 ~~934~~918.~~96242378~~70302973 4-A2 0.00000000 0.00000000 5.~~41889755~~33015087 0.00000000 ~~933~~916.~~74900551~~97422643 4-A3 0.00000000 0.00000000 5.~~24404340~~21438820 0.00000000 ~~916~~891.~~14434620~~89255700 4-A5 0.00000000 0.00000000 5.~~25939920~~22965720 0.00000000 ~~916~~891.~~14434640~~89255720 4-A6 0.00000000 0.00000000 5.~~10584033~~07696667 0.00000000 ~~916~~891.~~14434633~~89255700 4-A7 0.00000000 0.00000000 5.70833972 0.00000000 1000.00112536 4-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~994.~~91166676~~88583472 4-AX 0.00000000 0.00000000 5.~~69853000~~69554112 0.00000000 ~~997~~913.~~75960602~~60738884 5-A1 0.00000000 0.00000000 5.~~70684039~~51134525 0.00000000 ~~881~~839.~~81523807~~10376097 5-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~947~~926.~~52504241~~30332052 5-AX 0.00000000 0.00000000 5.~~67666611~~65705936 0.00000000 ~~905~~901.~~12912442~~96758352 6-A1 0.00000000 0.00000000 2.~~36369867~~08864022 0.00000000 ~~829~~794.~~92327911~~77268822 6-A2 0.00000000 0.00000000 2.~~32745959~~05406017 0.00000000 ~~829~~794.~~92327920~~77268820 6-A3 0.00000000 0.00000000 3.~~79695722~~78998300 0.00000000 ~~829~~794.~~92327911~~77268822 6-A5 0.00000000 0.00000000 3.~~83319634~~82456304 0.00000000 ~~829~~794.~~92327920~~77268820 6-A6 0.00000000 0.00000000 7.08333449 0.00000000 1000.00016247 6-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~840~~810.~~75894503~~02527506 6-AX 0.00000000 0.00000000 74.~~06916462~~90565858 0.00000000 ~~692~~727.~~56186831~~22606629 A4 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~01693073~~01007526 0.00000000 ~~996~~995.~~76128035~~92556363 B2 0.00000000 0.00000000 6.~~01693115~~01007576 0.00000000 ~~996~~995.~~76127990~~92556353 B3 0.00000000 0.00000000 6.~~01693126~~01007448 0.00000000 ~~996~~995.~~76128112~~92556289 B4 0.00000000 0.00000000 6.~~01693154~~01007449 0.00000000 ~~996~~995.~~76128060~~92556226 B5 0.00000000 0.00000000 6.~~01693291~~01007455 0.00000000 ~~996~~995.~~76127796~~92556443 B6 0.00000000 0.00000000 6.~~01693270~~01007377 0.00000000 ~~996~~995.~~76127835~~92556551 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 ~~23,050,149.83~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 340,786.58 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 23,390,936.41 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 621,984.73 Payment of Interest and Principal 22,768,951.68 Total Withdrawals (Pool Distribution Amount) 23,390,936.41 Ending Balance ~~0.00~~Percentage

SERVICING FEES Gross Servicing Fee ~~561~~548,~~279~~134.2123 Class 3-A5 Certificate Insurance Policy ~~426~~0.5200 Class A4 Certificate Insurance Policy ~~2,250~~0.00 GEMICO Policy 5856,~~029~~979.0040 ~~Special Servicing Fee 0.00~~ Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~621~~605,~~984~~113.7363

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~~477,~~708~~554.6008 0.00 0.00 ~~308~~477,~~708~~554.6008 30 Days 8359 0 0 0 8359 2921,~~897~~080,~~746~~569.1788 0.00 0.00 0.00 2921,~~897~~080,~~746~~569.1788 60 Days 1918 0 0 0 1918 65,~~895~~435,~~559~~465.4248 0.00 0.00 0.00 65,~~895~~435,~~559~~465.4248 90 Days 119 0 121 0 2310 43,~~683~~365,~~608~~448.0738 0.00 5331,~~289,613~~389.1559 0.00 93,~~973~~696,~~221~~837.2297 120 Days 18 0 14 1 023 ~~2 385~~3,~~811~~417,129.0325 0.00 ~~159~~5,~~796~~983,056.7111 0.00 ~~545~~9,~~607~~400,185.7436 150 Days 0 0 21 0 21 0.00 0.00 ~~655~~159,~~834~~701.7935 0.00 ~~655~~159,~~834~~701.7935 180+ Days 0 0 01 01 02 0.00 0.00 0380,992.0025 0274,502.0098 0655,495.0023 Totals ~~114~~94 1 1517 02 ~~130~~114 4133,~~862~~298,~~724~~612.6999 ~~308~~477,~~708~~554.6008 6,~~105~~855,~~244~~139.6530 0274,502.0098 4840,~~276~~905,~~677~~809.9435 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.~~044444~~045351% 0.000000% 0.000000% 0.~~044444~~045351% 0.~~035531~~056322% 0.000000% 0.000000% 0.~~035531~~056322% 30 Days 32.~~688889~~675737% 0.000000% 0.000000% 0.000000% 32.~~688889~~675737% 32.~~441117~~486229% 0.000000% 0.000000% 0.000000% 32.~~441117~~486229% 60 Days 0.~~844444~~816327% 0.000000% 0.000000% 0.000000% 0.~~844444~~816327% 0.~~793653~~641055% 0.000000% 0.000000% 0.000000% 0.~~793653~~641055% 90 Days 0.~~488889~~408163% 0.000000% 0.~~533333~~045351% 0.000000% 10.~~022222~~453515% 0.~~539065~~396919% 0.000000% 0.~~608814~~039084% 0.000000% 10.~~147880~~436003% 120 Days 0.~~044444~~362812% 0.000000% 0.~~044444~~634921% 0.~~000000~~045351% 01.~~088889~~043084% 0.~~044405~~403014% 0.000000% 0.~~018392~~705638% 0.000000% 01.~~062797~~108652% 150 Days 0.000000% 0.000000% 0.~~088889~~045351% 0.000000% 0.~~088889~~045351% 0.000000% 0.000000% 0.~~075484~~018835% 0.000000% 0.~~075484~~018835% 180+ Days 0.000000% 0.000000% 0.~~000000~~045351% 0.~~000000~~045351% 0.~~000000~~090703% 0.000000% 0.000000% 0.~~000000~~044934% 0.~~000000~~032375% 0.~~000000~~077309% Totals 54.~~066667~~263039% 0.~~044444~~045351% 0.~~666667~~770975% 0.~~000000~~090703% 5.~~777778~~170068% 43.~~818240~~927217% 0.~~035531~~056322% 0.~~702690~~808491% 0.~~000000~~032375% 54.~~556461~~824405%

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 10 0 0 10 ~~308,708~~0.6000 0.00 0.00 ~~308,708~~0.6000 30 Days 179 0 0 0 179 52,~~860~~489,~~140~~638.9388 0.00 0.00 0.00 52,~~860~~489,~~140~~638.9388 60 Days 13 0 0 0 13 ~~331~~748,~~578~~657.1384 0.00 0.00 0.00 ~~331~~748,~~578~~657.1384 90 Days 0 0 01 0 01 0.00 0.00 0331,389.0059 0.00 0331,389.0059 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 1812 0 1 0 013 ~~19 6~~3,~~191~~238,~~719~~296.0672 ~~308,708.60~~ 0.00 331,389.59 0.00 63,~~500~~569,~~427~~686.6631 0-29 Days 0.~~500000~~000000% 0.000000% 0.000000% 0.~~500000~~000000% 0.~~465670~~000000% 0.000000% 0.000000% 0.~~465670~~000000% 30 Days 84.~~500000~~663212% 0.000000% 0.000000% 0.000000% 84.~~500000~~663212% 83.~~839706~~943781% 0.000000% 0.000000% 0.000000% 83.~~839706~~943781% 60 Days 01.~~500000~~554404% 0.000000% 0.000000% 0.000000% 01.~~500000~~554404% 01.~~500168~~185932% 0.000000% 0.000000% 0.000000% 01.~~500168~~185932% 90 Days 0.000000% 0.000000% 0.~~000000~~518135% 0.000000% 0.~~000000~~518135% 0.000000% 0.000000% 0.~~000000~~524947% 0.000000% 0.~~000000~~524947% 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 96.~~000000~~217617% 0.~~500000~~000000% 0.~~000000~~518135% 0.000000% 96.~~500000~~735751% 95.~~339874~~129713% 0.~~465670~~000000% 0.~~000000~~524947% 0.000000% 95.~~805544~~654660% 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 1912 0 0 0 1912 53,~~985~~057,~~863~~817.7703 0.00 0.00 0.00 53,~~985~~057,~~863~~817.7703 60 Days 86 0 0 0 86 21,~~163~~774,~~299~~081.0465 0.00 0.00 0.00 21,~~163~~774,~~299~~081.0465 90 Days 73 0 80 0 153 21,~~421~~045,~~694~~093.6982 0.00 ~~3,276,603~~0.7200 0.00 51,~~698~~045,~~298~~093.4182 120 Days 04 0 10 1 015 1 0,156,701.0090 0.00 ~~159~~3,~~796~~971,376.7148 0.00 ~~159~~5,~~796~~128,078.7138 150 Days 0 0 21 0 21 0.00 0.00 ~~655~~159,~~834~~701.7935 0.00 ~~655~~159,~~834~~701.7935 180 Days 0 0 01 01 02 0.00 0.00 0380,992.0025 0274,502.0098 0655,495.0023 Totals 3425 0 1112 02 4539 107,~~570~~033,~~857~~694.5040 0.00 4,~~092~~512,~~235~~070.2208 0274,502.0098 1411,~~663~~820,~~092~~267.7246 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 64.~~597222~~285714% 0.000000% 0.000000% 0.000000% 64.~~597222~~285714% 73.~~099151~~732970% 0.000000% 0.000000% 0.000000% 73.~~099151~~732970% 60 Days 2.~~777778~~142857% 0.000000% 0.000000% 0.000000% 2.~~777778~~142857% 2.~~565642~~165792% 0.000000% 0.000000% 0.000000% 2.~~565642~~165792% 90 Days 21.~~430556~~071429% 0.000000% 20.~~777778~~000000% 0.000000% 51.~~208333~~071429% 21.~~872096~~275846% 0.000000% 30.~~886006~~000000% 0.000000% 61.~~758102~~275846% 120 Days 01.~~000000~~428571% 0.000000% 03.~~347222~~571429% 0.~~000000~~357143% 05.~~347222~~357143% 01.~~000000~~412097% 0.000000% 04.~~189517~~848240% 0.000000% 06.~~189517~~260337% 150 Days 0.000000% 0.000000% 0.~~694444~~357143% 0.000000% 0.~~694444~~357143% 0.000000% 0.000000% 0.~~777811~~194963% 0.000000% 0.~~777811~~194963% 180 Days 0.000000% 0.000000% 0.~~000000~~357143% 0.~~000000~~357143% 0.~~000000~~714286% 0.000000% 0.000000% 0.~~000000~~465114% 0.~~000000~~335112% 0.~~000000~~800226% Totals 118.~~805556~~928571% 0.000000% 34.~~819444~~285714% 0.~~000000~~714286% 1513.~~625000~~928571% 128.~~536889~~586705% 0.000000% 45.~~853334~~508316% 0.~~000000~~335112% 1714.~~390223~~430133% 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 01 0 0 01 0477,554.0008 0.00 0.00 0477,554.0008 30 Days 8 0 0 0 8 3,~~379~~502,~~542~~997.9861 0.00 0.00 0.00 3,~~379~~502,~~542~~997.9861 60 Days 1 0 0 0 1 ~~340~~355,~~073~~174.2714 0.00 0.00 0.00 ~~340~~355,~~073~~174.2714 90 Days 30 0 10 0 40 ~~1,910,820~~0.5500 0.00 ~~413,156~~0.1300 0.00 ~~2,323,976~~0.6800 120 Days 03 0 01 0 04 01,909,574.0064 0.00 0412,885.0032 0.00 02,322,459.0096 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 12 01 1 0 1314 5,~~630~~767,~~436~~746.8039 0477,554.0008 ~~413~~412,~~156~~885.1332 0.00 6,~~043~~658,~~592~~185.9379 0-29 Days 0.~~000000~~485437% 0.000000% 0.000000% 0.~~000000~~485437% 0.~~000000~~527817% 0.000000% 0.000000% 0.~~000000~~527817% 30 Days 3.~~846154~~883495% 0.000000% 0.000000% 0.000000% 3.~~846154~~883495% 3.~~703697~~871689% 0.000000% 0.000000% 0.000000% 3.~~703697~~871689% 60 Days 0.~~480769~~485437% 0.000000% 0.000000% 0.000000% 0.~~480769~~485437% 0.~~372692~~392556% 0.000000% 0.000000% 0.000000% 0.~~372692~~392556% 90 Days 10.~~442308~~000000% 0.000000% 0.~~480769~~000000% 0.000000% 10.~~923077~~000000% 20.~~094100~~000000% 0.000000% 0.~~452785~~000000% 0.000000% 20.~~546884~~000000% 120 Days 01.~~000000~~456311% 0.000000% 0.~~000000~~485437% 0.000000% 01.~~000000~~941748% 02.~~000000~~110558% 0.000000% 0.~~000000~~456342% 0.000000% 02.~~000000~~566899% 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 5.~~769231~~825243% 0.~~000000~~485437% 0.~~480769~~485437% 0.000000% 6.~~250000~~796117% 6.~~170488~~374803% 0.~~000000~~527817% 0.~~452785~~456342% 0.000000% 67.~~623273~~358962% 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 01 0 0 0 01 01,998,748.0022 0.00 0.00 0.00 01,998,748.0022 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 01,998,748.0022 0.00 0.00 0.00 01,998,748.0022 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 06.~~000000~~666667% 0.000000% 0.000000% 0.000000% 06.~~000000~~666667% 020.~~000000~~174573% 0.000000% 0.000000% 0.000000% 020.~~000000~~174573% 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 06.~~000000~~666667% 0.000000% 0.000000% 0.000000% 06.~~000000~~666667% 020.~~000000~~174573% 0.000000% 0.000000% 0.000000% 020.~~000000~~174573% 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 157 0 0 0 15 7 2,~~093~~964,~~094~~254.7581 0.00 0.00 0.00 72,~~093~~964,~~094~~254.7581 60 Days 3 0 0 0 3 1,~~443~~227,~~718~~190.4156 0.00 0.00 0.00 1,~~443~~227,~~718~~190.4156 90 Days 13 0 0 0 13 ~~351~~1,~~092~~442,775.8367 0.00 0.00 0.00 ~~351~~1,~~092~~442,775.8367 120 Days 01 0 0 0 01 0350,852.0071 0.00 0.00 0.00 0350,852.0071 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 1914 0 0 0 1914 85,~~887~~985,~~905~~073.9975 0.00 0.00 0.00 85,~~887~~985,~~905~~073.9975 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~631961~~711491% 0.000000% 0.000000% 0.000000% 31.~~631961~~711491% 31.~~905110~~660034% 0.000000% 0.000000% 0.000000% 31.~~905110~~660034% 60 Days 0.~~726392~~733496% 0.000000% 0.000000% 0.000000% 0.~~726392~~733496% 0.~~794841~~687248% 0.000000% 0.000000% 0.000000% 0.~~794841~~687248% 90 Days 0.~~242131~~733496% 0.000000% 0.000000% 0.000000% 0.~~242131~~733496% 0.~~193295~~807979% 0.000000% 0.000000% 0.000000% 0.~~193295~~807979% 120 Days 0.~~000000~~244499% 0.000000% 0.000000% 0.000000% 0.~~000000~~244499% 0.~~000000~~196484% 0.000000% 0.000000% 0.000000% 0.~~000000~~196484% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 43.~~600484~~422983% 0.000000% 0.000000% 0.000000% 43.~~600484~~422983% 43.~~893246~~351744% 0.000000% 0.000000% 0.000000% 43.~~893246~~351744% 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 1844,~~060,872~~548.1714 0.00 0.00 0.00 1844,~~060,872~~548.1714 60 Days 10 0 0 0 10 ~~796,712~~0.6000 0.00 0.00 0.00 ~~796,712~~0.6000 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 43 0 0 0 43 1844,~~857,584~~548.7714 0.00 0.00 0.00 1844,~~857,584~~548.7714 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~744417~~753769% 0.000000% 0.000000% 0.000000% 0.~~744417~~753769% 0.~~657583~~535774% 0.000000% 0.000000% 0.000000% 0.~~657583~~535774% 60 Days 0.~~248139~~000000% 0.000000% 0.000000% 0.000000% 0.~~248139~~000000% 0.~~493843~~000000% 0.000000% 0.000000% 0.000000% 0.~~493843~~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.~~992556~~753769% 0.000000% 0.000000% 0.000000% 0.~~992556~~753769% 10.~~151426~~535774% 0.000000% 0.000000% 0.000000% 10.~~151426~~535774% 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 1 0 0 0 1 ~~333~~332,~~244~~946.9363 0.00 0.00 0.00 ~~333~~332,~~244~~946.9363 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 1 0 0 0 1 ~~333~~332,~~244~~946.9363 0.00 0.00 0.00 ~~333~~332,~~244~~946.9363 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~886792~~960784% 0.000000% 0.000000% 0.000000% 1.~~886792~~960784% 1.~~591416~~651740% 0.000000% 0.000000% 0.000000% 1.~~591416~~651740% 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 1.~~886792~~960784% 0.000000% 0.000000% 0.000000% 1.~~886792~~960784% 1.~~591416~~651740% 0.000000% 0.000000% 0.000000% 1.~~591416~~651740% 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 97 0 0 0 97 32,~~820~~490,~~018~~269.8730 0.00 0.00 0.00 32,~~820~~490,~~018~~269.8730 60 Days 32 0 0 0 32 1850,~~192,307~~673.6835 0.00 0.00 0.00 1850,~~192,307~~673.6835 90 Days 2 0 0 2 0 2 811,576.24 0.00 0.00 ~~1,094,313.98~~ 0.00 1811,~~094,313~~576.9824 120 Days 1 0 0 2 0 12 ~~385,811.03~~ 0.00 0.00 1,093,572.61 0.00 ~~385~~1,~~811~~093,572.0361 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 1311 0 2 0 1513 54,~~398~~152,~~137~~518.5889 0.00 1,~~094~~093,~~313~~572.9861 0.00 65,~~492~~246,~~451~~091.5650 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~500000~~983003% 0.000000% 0.000000% 0.000000% 21.~~500000~~983003% 21.~~425400~~609757% 0.000000% 0.000000% 0.000000% 21.~~425400~~609757% 60 Days 0.~~833333~~566572% 0.000000% 0.000000% 0.000000% 0.~~833333~~566572% 0.~~757018~~549891% 0.000000% 0.000000% 0.000000% 0.~~757018~~549891% 90 Days 0.~~000000~~566572% 0.000000% 0.~~555556~~000000% 0.000000% 0.~~555556~~566572% 0.~~000000~~524618% 0.000000% 0.~~694800~~000000% 0.000000% 0.~~694800~~524618% 120 Days 0.~~277778~~000000% 0.000000% 0.~~000000~~566572% 0.000000% 0.~~277778~~566572% 0.~~244958~~000000% 0.000000% 0.~~000000~~706906% 0.000000% 0.~~244958~~706906% 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 3.~~611111~~116147% 0.000000% 0.~~555556~~566572% 0.000000% 43.~~166667~~682720% 32.~~427376~~684266% 0.000000% 0.~~694800~~706906% 0.000000% 43.~~122176~~391172% 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 21 0 0 0 21 ~~427~~561,~~521~~422.8767 0.00 0.00 0.00 ~~427~~561,~~521~~422.8767 60 Days 10 0 0 0 10 ~~561,825~~0.0900 0.00 0.00 0.00 ~~561,825~~0.0900 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 31 0 0 0 31 ~~989~~561,~~346~~422.9667 0.00 0.00 0.00 ~~989~~561,~~346~~422.9667 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~857143~~449275% 0.000000% 0.000000% 0.000000% 21.~~857143~~449275% 12.~~664261~~238885% 0.000000% 0.000000% 0.000000% 12.~~664261~~238885% 60 Days 10.~~428571~~000000% 0.000000% 0.000000% 0.000000% 10.~~428571~~000000% 20.~~187078~~000000% 0.000000% 0.000000% 0.000000% 20.~~187078~~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 41.~~285714~~449275% 0.000000% 0.000000% 0.000000% 41.~~285714~~449275% 32.~~851339~~238885% 0.000000% 0.000000% 0.000000% 32.~~851339~~238885% 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 910 0 0 0 910 12,~~937~~837,~~445~~926.9059 0.00 0.00 0.00 12,~~937~~837,~~445~~926.9059 60 Days 13 0 0 0 13 66479,~~045~~687.2094 0.00 0.00 0.00 66479,~~045~~687.2094 90 Days 1 0 0 1 0 1 66,002.65 0.00 0.00 ~~505,539.32~~ 0.00 ~~505~~66,~~539~~002.3265 120 Days 0 0 01 0 01 0.00 0.00 0505,221.0070 0.00 0505,221.0070 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 1014 0 1 0 1115 23,~~003~~383,~~491~~617.1018 0.00 505,~~539~~221.3270 0.00 23,~~509~~888,~~030~~838.4288 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 34.~~829787~~424779% 0.000000% 0.000000% 0.000000% 34.~~829787~~424779% 24.~~871641~~445602% 0.000000% 0.000000% 0.000000% 24.~~871641~~445602% 60 Days 01.~~425532~~327434% 0.000000% 0.000000% 0.000000% 01.~~425532~~327434% 0.~~097891~~751430% 0.000000% 0.000000% 0.000000% 0.~~097891~~751430% 90 Days 0.~~000000~~442478% 0.000000% 0.~~425532~~000000% 0.000000% 0.~~425532~~442478% 0.~~000000~~103393% 0.000000% 0.~~749300~~000000% 0.000000% 0.~~749300~~103393% 120 Days 0.000000% 0.000000% 0.~~000000~~442478% 0.000000% 0.~~000000~~442478% 0.000000% 0.000000% 0.~~000000~~791428% 0.000000% 0.~~000000~~791428% 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 46.~~255319~~194690% 0.000000% 0.~~425532~~442478% 0.000000% 46.~~680851~~637168% 25.~~969532~~300425% 0.000000% 0.~~749300~~791428% 0.000000% 36.~~718831~~091853%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~340~~287,~~786~~709.5802

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 302,294.00 0.03213138% 302,294.00 0.~~03479289~~03565236% Fraud 18,816,121.00 2.00000000% 18,816,121.00 2.~~16566375~~21916118% Special Hazard 9,406,061.00 0.99978747% 8,~~688~~478,~~385~~933.2593 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 8.~~075813~~066193% Weighted Average Net Coupon 7.~~315843~~309135% Weighted Average Pass-Through Rate 7.~~237272~~230438% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count 2,~~293~~250 Number Of Loans Paid In Full 4345 Ending Scheduled Collateral Loan Count 2,~~250~~205 Beginning Scheduled Collateral Balance ~~886~~868,~~265~~838,~~035~~524.0679 Ending Scheduled Collateral Balance ~~868~~847,~~838~~893,~~524~~393.7934 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2001 ~~868~~847,~~838~~893,~~524~~393.7934 Monthly P &I Constant 6,~~700~~572,~~735~~161.7168 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 ~~868~~847,~~838~~893,~~524~~393.7934 Scheduled Principal ~~736~~731,~~310~~978.1371 Unscheduled Principal 1620,~~690~~213,~~200~~152.1474

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.~~450220~~450268 87.~~001049~~977069 8.~~199119~~199172 Weighted Average Net Rate 7.~~200219~~200265 6.~~864705~~864699 7.~~949119~~949172 Weighted Average Maturity (45) (45) (45) Beginning Loan Count 5 ~~213~~208 15 Loans Paid In Full 0 52 0 Ending Loan Count 5 ~~208~~206 15 Beginning Scheduled Balance 2,~~505~~503,~~155~~079.5238 9491,~~175~~247,~~116~~832.2091 9,~~917~~913,~~563~~552.9671 Ending ~~Scheduled~~scheduled Balance 2,~~503~~500,~~079~~995.3893 9190,~~247~~477,~~832~~246.9143 9,~~913~~907,~~552~~264.7107 Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant 17,517.77 ~~695~~673,~~770~~171.0583 69,~~939~~932.7526 Scheduled Principal 1,~~964~~977.4726 6766,~~853~~596.6165 2,~~177~~196.0149 Unscheduled Principal ~~111~~106.6719 2703,~~859,429~~989.6883 14,~~834~~092.2415 Scheduled Interest 15,~~553~~540.3051 ~~627~~606,~~916~~575.4418 67,~~762~~735.7477 Servicing Fees 521.9148 8984,~~179~~584.4245 2,~~066~~065.1632 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 6864,~~749~~764.4487 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 89.4940 5,~~078~~016.1537 48.7572 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,~~941~~929.9063 ~~464~~452,~~909~~209.4349 65,~~647~~621.8373 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~~157409 6.800000 7.~~943220~~943275

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.~~136203~~134724 7.~~244466~~242346 7.~~479463~~479612 Weighted Average Net Rate 7.~~081958~~081598 6.~~993792~~991668 7.~~229463~~229611 Weighted Average Maturity (45) (45) (45) Beginning Loan Count ~~418~~413 ~~405~~403 53 Loans Paid In Full 4 5 2 0 Ending Loan Count ~~413~~409 ~~403~~398 5351 Beginning Scheduled Balance ~~183~~181,~~878~~636,~~116~~213.5964 ~~162~~161,~~593~~329,~~129~~048.8019 20,~~956~~940,~~952~~147.4388 Ending ~~Scheduled~~scheduled Balance ~~181~~178,~~636~~565,~~213~~960.6432 ~~161~~157,~~329~~631,~~048~~396.1926 20,~~940~~157,~~147~~325.8836 Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant 1,~~373~~357,~~647~~394.2587 1,~~115~~108,~~274~~780.7511 145,~~409~~403.6054 Scheduled Principal 126,~~922~~094.4643 ~~133~~135,~~691~~112.0872 14,~~787~~883.3139 Unscheduled Principal 2,~~114~~944,~~980~~158.4989 13,~~130~~562,~~390~~539.5321 2767,~~017~~939.2413 Scheduled Interest 1,~~246~~231,~~724~~300.7944 ~~981~~973,~~583~~667.6739 130,~~622~~520.2915 Servicing Fees ~~161~~159,~~543~~404.8385 33,~~964~~701.8744 4,~~366~~362.0354 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~121~~120,~~768~~097.2832 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 12,~~558~~350.6594 11,~~893~~852.3473 ~~978~~977.2647 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 ~~950~~939,~~854~~447.0333 ~~935~~928,~~725~~113.4622 125,~~278~~180.0014 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~~903505 7.~~173448~~173597

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.~~970178~~969941 7.~~312502~~317015 8.~~575721~~573054 Weighted Average Net Rate 6.~~912050~~911561 7.~~038287~~042017 7.~~580058~~581465 Weighted Average Maturity (45.00) (45.00) (45.00) Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant 1,~~169~~159,~~220~~345.2994 ~~258~~250,~~579~~415.7594 ~~588~~570,~~020~~031.2026 Beginning Loan Count ~~363~~360 7270 ~~244~~235 Loans Paid In Full 37 21 9 Ending Loan Count ~~360~~353 7069 ~~235~~226 Beginning Scheduled Balance ~~159~~157,~~069~~500,~~263~~591.5816 2625,~~565~~688,~~089~~391.2971 6967,~~738~~468,~~151~~247.5887 Ending Scheduled Balance ~~157~~154,~~500~~698,~~591~~486.1694 25,~~688~~075,~~391~~998.7174 6763,~~468~~836,~~247~~718.8720 Scheduled Principal ~~112~~113,~~711~~287.6423 9693,~~698~~780.7065 8988,~~641~~023.1079 Unscheduled Principal 12,~~455~~688,~~960~~816.7899 ~~779~~518,~~998~~612.8832 23,~~180~~543,~~262~~505.6188 Scheduled Interest 1,~~056~~046,~~508~~058.6571 ~~161~~156,~~881~~635.0529 ~~498~~482,~~379~~007.1047 Servicing Fee ~~140~~138,~~263~~912.0888 65,~~070~~886.4588 5755,~~863~~750.0767 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount ~~105~~104,~~909~~886.0233 0.00 4241,~~663~~057.9561 Special Hazard Fee 0.00 0.00 0.00 Other Fee 8,~~225~~079.2299 1,~~013~~010.5687 4,~~652~~580.6030 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 ~~802~~794,~~111~~179.3351 ~~154~~149,~~797~~737.0454 ~~393~~380,~~199~~618.4889 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~~994795 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.~~748563~~744079 9.~~210211~~209132 8.~~075813~~066193 Weighted Average Net Rate 8.~~390227~~381642 8.~~598337~~598286 7.~~315843~~309135 Weighted Average Maturity (45.00) (45.00) ~~355~~354.00 Record Date 0910/3031/2001 0910/3031/2001 0910/3031/2001 Principal And Interest Constant ~~543~~523,~~537~~562.3651 ~~723~~696,~~818~~605.9465 6,~~700~~572,~~735~~161.7168 Beginning Loan Count ~~208~~200 ~~297~~288 2,~~293~~250 Loans Paid In Full 7 8 945 43 Ending Loan Count ~~200~~193 ~~288~~280 2,~~250~~205 Beginning Scheduled Balance 6866,~~843~~293,~~103~~392.7038 8884,~~023~~318,~~392~~026.4196 ~~886~~868,~~265~~838,~~035~~524.0679 Ending Scheduled Balance 6663,~~293~~128,~~392~~223.3805 8481,~~318~~913,~~026~~778.9604 ~~868~~847,~~838~~893,~~524~~393.7934 Scheduled Principal 4140,~~638~~500.8430 4849,~~223~~525.9180 ~~736~~731,~~310~~978.1371 Unscheduled Principal 23,~~508~~124,~~072~~669.4803 32,~~657~~354,~~141~~723.5412 1620,~~690~~213,~~200~~152.1474 Scheduled Interest ~~501~~483,~~898~~062.5221 ~~675~~647,~~595~~079.0385 5,~~964~~840,~~425~~182.5897 Servicing Fee 20,~~557~~022.4762 4442,~~882~~921.7410 ~~561~~548,~~279~~134.0323 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 2625,~~502~~312.1855 ~~365~~356,~~592~~118.8768 Special Hazard Fee 0.00 0.00 0.00 Other Fee 6,~~277~~066.4559 76,~~213~~906.2802 5856,~~028~~979.7540 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 ~~475~~456,~~063~~973.6000 ~~596~~571,~~996~~940.8318 4,~~979~~878,~~524~~950.9366 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~~271829 8.500000 7.~~237272~~230438

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