8-K 1 sac01005.txt DECEMBER 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): December 26, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-12 Pooling and Servicing Agreement) (Commission 52-2289298 (State or other File Number) 52-2289299 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 December 26, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-5 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 2001-5 Trust, relating to the December 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 2001-5 Trust By: Wells Fargo Bank Minnesota, NA, as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: 1/8/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-5 Trust, relating to the December 26, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/01 Distribution Date: 1112/26/01 SASC Series: 2001-5 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 8635726R9 SEQ 5.30000% 3231,~~857~~980,~~500~~000.00 ~~145~~141,~~120~~245.6200 877,500.00 1-A2 8635726S7 SEQ 5.90000% 11,000,000.00 54,083.33 0.00 1-A3 8635726T5 SEQ 6.00000% 10,801,000.00 54,005.00 0.00 1-A5 8635726U2 SEQ 6.80000% 0.00 5655,~~522~~425.5467 0.00 1-A6 8635726V0 SEQ 6.70000% 1715,~~516~~387,~~459~~077.5537 9785,~~800~~911.2318 21,~~129~~705,~~382~~895.1857 1-A7 8635726W8 SEQ 5.60000% 92,~~205~~008,~~633~~321.2850 429,~~959~~372.6217 72,~~197~~008,~~311~~321.7850 1-A8 8635726X6 SEQ 6.80000% 50,000,000.00 283,333.33 03,757,605.0052 1-A9 8635726Y4 IO 6.80000% 0.00 103,~~665~~290.3458 0.00 1-AP 8635726Z1 PO 0.00000% 6,~~822~~816.3850 0.00 5.8892 1-AX 8635727A5 IO 6.80000% 0.00 1816,~~642~~536.1165 0.00 2-A1 8635727B3 SEQ 5.70000% 1615,~~009~~712,000.00 7674,~~042~~632.7500 297,000.00 2-A2 8635727C1 IO 6.80000% 0.00 1514,~~202~~749.4594 0.00 2-A3 8635727D9 SEQ 6.75000% 128,~~660~~334,~~888~~504.6188 7146,~~217~~881.5059 4,~~326~~073,~~383~~852.7358 3-A1 8635727E7 SEQ 2.~~94000~~62000% 7370,~~266~~233,~~723~~771.3418 ~~179~~153,~~503~~343.4773 34,~~032~~302,~~952~~800.1699 3-A2 8635727F4 SEQ 2.~~92000~~60000% 14,~~751~~140,~~590~~932.2685 3530,~~895~~638.5469 ~~610~~866,~~657~~329.4195 3-A3 8635727G2 IO 5.~~56000~~88000% 0.00 ~~339~~344,~~469~~145.1548 0.00 3-A5 8635727H0 IO 5.~~58000~~90000% 0.00 6869,~~594~~526.8925 0.00 3-A6 8635727J6 IO 8.50000% 0.00 9,916.67 0.00 3-AP 8635727K3 PO 0.00000% 2,~~602~~585,~~912~~139.2980 0.00 1778,~~772~~580.4959 A4 8635727L1 SEQ 6.75000% 20,000,000.00 112,500.00 0.00 B1 8635727M9 SUB 7.~~41844~~41847% 10,~~438~~431,~~635~~917.1514 64,~~532~~490.0269 6,~~718~~766.0016 B2 8635727N7 SUB 7.~~41844~~41847% 3,~~794~~792,~~962~~520.7744 23,~~460~~445.6057 2,~~442~~459.3383 B3 8635727P2 SUB 7.~~41844~~41847% 3,~~035~~033,~~771~~817.2248 18,~~767~~755.2523 1,~~953~~967.7374 B4 8635727R8 SUB 7.~~41844~~41847% 4,~~174~~171,~~061~~374.0574 25,~~804~~787.2067 2,~~686~~705.3056 B5 8635727S6 SUB 7.~~41844~~41847% 2,~~086~~085,~~533~~190.0219 12,~~899~~890.0276 1,~~342~~352.8346 B6 8635727T4 SUB 7.~~41844~~41847% 2,~~097~~096,~~973~~623.6343 12,~~969~~961.7544 1,~~350~~359.1987 R 8635727Q0 SEN 6.80000% 0.00 0.00 0.00 LTR SAC105LTR SEN 0.00000% 0.00 0.55 0.00 Totals ~~296~~277,~~306~~801,~~466~~007.5550 1,~~829~~717,~~907~~869.9317 1817,~~505~~984,~~459~~504.0124

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 31,~~980~~102,~~000~~500.00 1,~~022~~018,~~620~~745.6200 0.00 1-A2 0.00 11,000,000.00 54,083.33 0.00 1-A3 0.00 10,801,000.00 54,005.00 0.00 1-A5 0.00 0.00 5655,~~522~~425.5467 0.00 1-A6 0.00 1513,~~387~~681,~~077~~181.3780 21,~~227~~791,~~182~~806.4175 0.00 1-A7 0.00 ~~2,008,321~~0.5000 72,~~240~~017,~~271~~693.4067 0.00 1-A8 0.00 5046,~~000~~242,~~000~~394.0048 ~~283~~4,~~333~~040,938.3385 0.00 1-A9 0.00 0.00 103,~~665~~290.3458 0.00 1-AP 0.00 6,~~816~~810.5058 5.8892 0.00 1-AX 0.00 0.00 1816,~~642~~536.1165 0.00 2-A1 0.00 15,~~712~~415,000.00 ~~373~~371,~~042~~632.7500 0.00 2-A2 0.00 0.00 1514,~~202~~749.4594 0.00 2-A3 0.00 84,~~334~~260,~~504~~652.8829 4,~~397~~120,~~601~~734.2317 0.00 3-A1 0.00 7065,~~233~~930,~~771~~970.1820 34,~~212~~456,~~455~~144.6372 0.00 3-A2 0.00 1413,~~140~~274,~~932~~602.8590 ~~646~~896,~~552~~968.9564 0.00 3-A3 0.00 0.00 ~~339~~344,~~469~~145.1548 0.00 3-A5 0.00 0.00 6869,~~594~~526.8925 0.00 3-A6 0.00 0.00 9,916.67 0.00 3-AP 0.00 2,~~585~~506,~~139~~559.8021 1778,~~772~~580.4959 0.00 A4 0.00 20,000,000.00 112,500.00 0.00 B1 0.00 10,~~431~~425,~~917~~150.1499 71,~~250~~256.0285 0.00 B2 0.00 3,~~792~~790,~~520~~060.4461 25,~~902~~905.9340 0.00 B3 0.00 3,~~033~~031,~~817~~849.4874 20,~~720~~722.9897 0.00 B4 0.00 4,~~171~~168,~~374~~669.7418 28,~~490~~493.5023 0.00 B5 0.00 2,~~085~~083,~~190~~837.1973 14,~~241~~243.8522 0.00 B6 0.00 2,~~096~~095,~~623~~263.4356 14,~~319~~321.9431 0.00 R 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.55 0.00 Totals 0.00 ~~277~~259,~~801~~816,~~007~~503.5027 2019,~~335~~702,~~366~~373.9441 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 39,000,000.00 3231,~~857~~980,~~500~~000.00 89,~~017~~122.2808 ~~869~~868,~~482~~377.7292 0.00 0.00 1-A2 11,000,000.00 11,000,000.00 0.00 0.00 0.00 0.00 1-A3 10,801,000.00 10,801,000.00 0.00 0.00 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-A6 25,000,000.00 1715,~~516~~387,~~459~~077.5537 1917,~~455~~733.1070 21,~~109~~688,~~927~~161.0987 0.00 0.00 1-A7 34,500,000.00 92,~~205~~008,~~633~~321.2850 6520,~~758~~877.2357 71,~~131~~987,~~553~~443.5692 0.00 0.00 1-A8 50,000,000.00 50,000,000.00 039,062.0032 03,718,543.0021 0.00 0.00 1-A9 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 6,871.00 6,~~822~~816.3850 5.8892 0.00 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 18,088,000.00 1615,~~009~~712,000.00 1,~~394~~286.2153 295,~~605~~713.7947 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 25,000,000.00 128,~~660~~334,~~888~~504.6188 2017,~~309~~646.3785 4,~~306~~056,~~074~~205.3674 0.00 0.00 3-A1 99,334,000.00 7370,~~266~~233,~~723~~771.3418 4846,~~025~~637.3599 24,~~984~~256,~~926~~163.8100 0.00 0.00 3-A2 20,000,000.00 14,~~751~~140,~~590~~932.2685 9,~~669~~390.4714 ~~600~~856,~~987~~939.9482 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 0.00 3-AP 3,076,732.00 2,~~602~~585,~~912~~139.2980 1,~~996~~981.0571 1576,~~776~~598.4488 0.00 0.00 A4 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 B1 10,491,000.00 10,~~438~~431,~~635~~917.1514 6,~~718~~766.0016 0.00 0.00 0.00 B2 3,814,000.00 3,~~794~~792,~~962~~520.7744 2,~~442~~459.3383 0.00 0.00 0.00 B3 3,051,000.00 3,~~035~~033,~~771~~817.2248 1,~~953~~967.7374 0.00 0.00 0.00 B4 4,195,000.00 4,~~174~~171,~~061~~374.0574 2,~~686~~705.3056 0.00 0.00 0.00 B5 2,097,000.00 2,~~086~~085,~~533~~190.0219 1,~~342~~352.8346 0.00 0.00 0.00 B6 2,108,498.00 2,~~097~~096,~~973~~623.6343 1,~~350~~359.1987 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 381,563,201.00 ~~296~~277,~~306~~801,~~466~~007.5550 ~~191~~180,~~124~~356.3243 1817,~~314~~804,~~334~~147.7183 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 877,500.00 31,~~980~~102,~~000~~500.00 0.~~82000000~~79750000 877,500.00 1-A2 0.00 11,000,000.00 1.00000000 0.00 1-A3 0.00 10,801,000.00 1.00000000 0.00 1-A5 0.00 0.00 0.00000000 0.00 1-A6 21,~~129~~705,~~382~~895.1857 1513,~~387~~681,~~077~~181.3780 0.~~61548309~~54724727 21,~~129~~705,~~382~~895.1857 1-A7 ~~7,197,311.78~~ 2,008,321.50 0.~~05821222~~00 70.00000000 2,~~197~~008,~~311~~321.7850 1-A8 03,757,605.0052 5046,~~000~~242,~~000~~394.0048 10.~~00000000~~92484789 03,757,605.0052 1-A9 0.00 0.00 0.00000000 0.00 1-AP 5.8892 6,~~816~~810.5058 0.~~99206811~~99120652 5.8892 1-AX 0.00 0.00 0.00000000 0.00 2-A1 297,000.00 15,~~712~~415,000.00 0.~~86864219~~85222247 297,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 4,~~326~~073,~~383~~852.7358 84,~~334~~260,~~504~~652.8829 0.~~33338020~~17042609 4,~~326~~073,~~383~~852.7358 3-A1 34,~~032~~302,~~952~~800.1699 7065,~~233~~930,~~771~~970.1820 0.~~70704664~~66373014 34,~~032~~302,~~952~~800.1699 3-A2 ~~610~~866,~~657~~329.4195 1413,~~140~~274,~~932~~602.8590 0.~~70704664~~66373014 ~~610~~866,~~657~~329.4195 3-A3 0.00 0.00 0.00000000 0.00 3-A5 0.00 0.00 0.00000000 0.00 3-A6 0.00 0.00 0.00000000 0.00 3-AP 1778,~~772~~580.4959 2,~~585~~506,~~139~~559.8021 0.~~84022261~~81468234 1778,~~772~~580.4959 A4 0.00 20,000,000.00 1.00000000 0.00 B1 6,~~718~~766.0016 10,~~431~~425,~~917~~150.1499 0.~~99436823~~99372329 6,~~718~~766.0016 B2 2,~~442~~459.3383 3,~~792~~790,~~520~~060.4461 0.~~99436823~~99372329 2,~~442~~459.3383 B3 1,~~953~~967.7374 3,~~033~~031,~~817~~849.4874 0.~~99436823~~99372328 1,~~953~~967.7374 B4 2,~~686~~705.3056 4,~~171~~168,~~374~~669.7418 0.~~99436823~~99372328 2,~~686~~705.3056 B5 1,~~342~~352.8346 2,~~085~~083,~~190~~837.1973 0.~~99436824~~99372329 1,~~342~~352.8346 B6 1,~~350~~359.1987 2,~~096~~095,~~623~~263.4356 0.~~99436823~~99372329 1,~~350~~359.1987 R 0.00 0.00 0.00000000 0.00 LTR 0.00 0.00 0.00000000 0.00 Totals 1817,~~505~~984,~~459~~504.0124 ~~277~~259,~~801~~816,~~007~~503.5027 0.~~72806027~~68092652 1817,~~505~~984,~~459~~504.0124

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 39,000,000.00 ~~842~~820.~~50000000~~00000000 0.~~20557128~~23389949 22.~~29442872~~26610051 0.00000000 1-A2 11,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 10,801,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 25,000,000.00 ~~700~~615.~~65838200~~48309480 0.~~77820400~~70934800 8467.~~39708360~~52647480 0.00000000 1-A7 34,500,000.00 ~~266~~58.~~82995014~~21221739 10.~~90603565~~60514696 ~~206~~57.~~71169739~~60707014 0.00000000 1-A8 50,000,000.00 1000.00000000 0.~~00000000~~78124640 074.~~00000000~~37086420 0.00000000 1-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 6,871.00 992.~~92388299~~06811236 0.~~85577063~~86159220 0.00000000 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 18,088,000.00 ~~885~~868.~~06191950~~64219372 0.~~07707928~~07112616 16.~~34264651~~34859962 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 25,000,000.00 ~~506~~333.~~43554440~~38019520 0.~~81237480~~70587400 ~~172~~162.~~24297440~~24822960 0.00000000 3-A1 99,334,000.00 ~~737~~707.~~57951296~~04664244 0.~~48347343~~46950682 3042.~~04939708~~84699096 0.00000000 3-A2 20,000,000.00 ~~737~~707.~~57951300~~04664250 0.~~48347350~~46950700 3042.~~04939700~~84699100 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 3,076,732.00 ~~845~~840.~~99903079~~22261282 0.~~64875654~~64409575 524.~~12766143~~89618205 0.00000000 A4 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 10,491,000.00 ~~995~~994.~~00859308~~36823372 0.~~64035840~~64494900 0.00000000 0.00000000 B2 3,814,000.00 ~~995~~994.~~00859203~~36823283 0.~~64035920~~64494756 0.00000000 0.00000000 B3 3,051,000.00 ~~995~~994.~~00859390~~36823337 0.~~64035726~~64494920 0.00000000 0.00000000 B4 4,195,000.00 ~~995~~994.~~00859356~~36823361 0.~~64035757~~64494875 0.00000000 0.00000000 B5 2,097,000.00 ~~995~~994.~~00859323~~36823557 0.~~64035765~~64494993 0.00000000 0.00000000 B6 2,108,498.00 ~~995~~994.~~00859380~~36823274 0.~~64035631~~64494726 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2) All Classes are per $1000 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 22.50000000 ~~820~~797.~~00000000~~50000000 0.~~82000000~~79750000 22.50000000 1-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A6 0.00000000 8568.~~17528720~~23582280 ~~615~~547.~~48309480~~24727200 0.~~61548309~~54724727 8568.~~17528720~~23582280 1-A7 0.00000000 ~~208.61773275~~ 58.21221739 0.~~05821222~~00000000 ~~208~~0.~~61773275~~00000000 58.21221739 1-A8 0.00000000 075.~~00000000~~15211040 ~~1,000~~924.~~00000000~~84788960 10.~~00000000~~92484789 075.~~00000000~~15211040 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~85577063~~86159220 ~~992~~991.~~06811236~~20652016 0.~~99206811~~99120652 0.~~85577063~~86159220 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 16.41972579 ~~868~~852.~~64219372~~22246793 0.~~86864219~~85222247 16.41972579 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 ~~173~~162.~~05534920~~95410320 ~~333~~170.~~38019520~~42609160 0.~~33338020~~17042609 ~~173~~162.~~05534920~~95410320 3-A1 0.00000000 3043.~~53287052~~31649778 ~~707~~663.~~04664244~~73014476 0.~~70704664~~66373014 3043.~~53287052~~31649778 3-A2 0.00000000 3043.~~53287050~~31649750 ~~707~~663.~~04664250~~73014500 0.~~70704664~~66373014 3043.~~53287050~~31649750 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 0.00000000 525.~~77641797~~54027780 ~~840~~814.~~22261282~~68233502 0.~~84022261~~81468234 525.~~77641797~~54027780 A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.~~64035840~~64494900 ~~994~~993.~~36823372~~72328567 0.~~99436823~~99372329 0.~~64035840~~64494900 B2 0.00000000 0.~~64035920~~64494756 ~~994~~993.~~36823283~~72328526 0.~~99436823~~99372329 0.~~64035920~~64494756 B3 0.00000000 0.~~64035726~~64494920 ~~994~~993.~~36823337~~72328417 0.~~99436823~~99372328 0.~~64035726~~64494920 B4 0.00000000 0.~~64035757~~64494875 ~~994~~993.~~36823361~~72328486 0.~~99436823~~99372328 0.~~64035757~~64494875 B5 0.00000000 0.~~64035765~~64494993 ~~994~~993.~~36823557~~72328565 0.~~99436824~~99372329 0.~~64035765~~64494993 B6 0.00000000 0.~~64035631~~64494726 ~~994~~993.~~36823274~~72328549 0.~~99436823~~99372329 0.~~64035631~~64494726 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 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 39,000,000.00 5.30000% 3231,~~857~~980,~~500~~000.00 ~~145~~141,~~120~~245.6200 0.00 0.00 1-A2 11,000,000.00 5.90000% 11,000,000.00 54,083.33 0.00 0.00 1-A3 10,801,000.00 6.00000% 10,801,000.00 54,005.00 0.00 0.00 1-A5 0.00 6.80000% 9,~~974~~781,~~566~~000.1800 5655,~~522~~425.5467 0.00 0.00 1-A6 25,000,000.00 6.70000% 1715,~~516~~387,~~459~~077.5537 9785,~~800~~911.2318 0.00 0.00 1-A7 34,500,000.00 5.60000% 92,~~205~~008,~~633~~321.2850 429,~~959~~372.6217 0.00 0.00 1-A8 50,000,000.00 6.80000% 50,000,000.00 283,333.33 0.00 0.00 1-A9 0.00 6.80000% 1580,~~882,118~~690.5123 103,~~665~~290.3458 0.00 0.00 1-AP 6,871.00 0.00000% 6,~~822~~816.3850 0.00 0.00 0.00 1-AX 0.00 6.80000% 32,~~289~~918,~~784~~232.4178 1816,~~642~~536.1165 0.00 0.00 2-A1 18,088,000.00 5.70000% 1615,~~009~~712,000.00 7674,~~042~~632.7500 0.00 0.00 2-A2 0.00 6.80000% 2,~~682~~602,~~785~~930.9518 1514,~~202~~749.4594 0.00 0.00 2-A3 25,000,000.00 6.75000% 128,~~660~~334,~~888~~504.6188 7146,~~217~~881.5059 0.00 0.00 3-A1 99,334,000.00 2.~~94000~~62000% 7370,~~266~~233,~~723~~771.3418 ~~179~~153,~~503~~343.4773 0.00 0.00 3-A2 20,000,000.00 2.~~92000~~60000% 14,~~751~~140,~~590~~932.2685 3530,~~895~~638.5469 0.00 0.00 3-A3 0.00 5.~~56000~~88000% 7370,~~266~~233,~~723~~771.3418 ~~339~~344,~~469~~145.1548 0.00 0.00 3-A5 0.00 5.~~58000~~90000% 14,~~751~~140,~~590~~932.2685 6869,~~594~~526.8925 0.00 0.00 3-A6 0.00 8.50000% 1,400,000.00 9,916.67 0.00 0.00 3-AP 3,076,732.00 0.00000% 2,~~602~~585,~~912~~139.2980 0.00 0.00 0.00 A4 20,000,000.00 6.75000% 20,000,000.00 112,500.00 0.00 0.00 B1 10,491,000.00 7.~~41844~~41847% 10,~~438~~431,~~635~~917.1514 64,~~532~~490.0269 0.00 0.00 B2 3,814,000.00 7.~~41844~~41847% 3,~~794~~792,~~962~~520.7744 23,~~460~~445.6057 0.00 0.00 B3 3,051,000.00 7.~~41844~~41847% 3,~~035~~033,~~771~~817.2248 18,~~767~~755.2523 0.00 0.00 B4 4,195,000.00 7.~~41844~~41847% 4,~~174~~171,~~061~~374.0574 25,~~804~~787.2067 0.00 0.00 B5 2,097,000.00 7.~~41844~~41847% 2,~~086~~085,~~533~~190.0219 12,~~899~~890.0276 0.00 0.00 B6 2,108,498.00 7.~~41844~~41847% 2,~~097~~096,~~973~~623.6343 12,~~969~~961.7544 0.00 0.00 R 100.00 6.80000% 0.00 0.00 0.00 0.00 LTR 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 381,563,201.00 1,~~829~~717,~~907~~868.3862 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 ~~145~~141,~~120~~245.6200 0.00 31,~~980~~102,~~000~~500.00 1-A2 0.00 0.00 54,083.33 0.00 11,000,000.00 1-A3 0.00 0.00 54,005.00 0.00 10,801,000.00 1-A5 0.00 0.00 5655,~~522~~425.5467 0.00 9,~~781~~587,~~000~~433.0082 1-A6 0.00 0.00 9785,~~800~~911.2318 0.00 1513,~~387~~681,~~077~~181.3780 1-A7 0.00 0.00 429,~~959~~372.6217 0.00 ~~2,008,321~~0.5000 1-A8 0.00 0.00 283,333.33 0.00 5046,~~000~~242,~~000~~394.0048 1-A9 0.00 0.00 103,~~665~~290.3458 0.00 ~~580~~201,~~690~~193.2385 1-AP 0.00 0.00 0.00 0.00 6,~~816~~810.5058 1-AX 0.00 0.00 1816,~~642~~536.1165 0.00 2,~~918~~866,~~232~~817.7842 2-A1 0.00 0.00 7674,~~042~~632.7500 0.00 15,~~712~~415,000.00 2-A2 0.00 0.00 1514,~~202~~749.4594 0.00 2,~~602~~524,~~930~~931.1827 2-A3 0.00 0.00 7146,~~217~~881.5059 0.00 84,~~334~~260,~~504~~652.8829 3-A1 0.00 0.00 ~~179~~153,~~503~~343.4773 0.00 7065,~~233~~930,~~771~~970.1820 3-A2 0.00 0.00 3530,~~895~~638.5469 0.00 1413,~~140~~274,~~932~~602.8590 3-A3 0.00 0.00 ~~339~~344,~~469~~145.1548 0.00 7065,~~233~~930,~~771~~970.1820 3-A5 0.00 0.00 6869,~~594~~526.8925 0.00 1413,~~140~~274,~~932~~602.8590 3-A6 0.00 0.00 9,916.67 0.00 1,400,000.00 3-AP 0.00 0.00 0.00 0.00 2,~~585~~506,~~139~~559.8021 A4 0.00 0.00 112,500.00 0.00 20,000,000.00 B1 0.00 0.00 64,~~532~~490.0269 0.00 10,~~431~~425,~~917~~150.1499 B2 0.00 0.00 23,~~460~~445.6057 0.00 3,~~792~~790,~~520~~060.4461 B3 0.00 0.00 18,~~767~~755.2523 0.00 3,~~033~~031,~~817~~849.4874 B4 0.00 0.00 25,~~804~~787.2067 0.00 4,~~171~~168,~~374~~669.7418 B5 0.00 0.00 12,~~899~~890.0276 0.00 2,~~085~~083,~~190~~837.1973 B6 0.00 0.00 12,~~969~~961.7544 0.00 2,~~096~~095,~~623~~263.4356 R 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.55 0.00 0.00 Totals 0.00 0.00 1,~~829~~717,~~907~~869.9317 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 39,000,000.00 5.30000% ~~842~~820.~~50000000~~00000000 3.~~72104154~~62166667 0.00000000 0.00000000 1-A2 11,000,000.00 5.90000% 1000.00000000 4.91666636 0.00000000 0.00000000 1-A3 10,801,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A5 0.00 6.80000% ~~880~~863.~~40431160~~31920771 4.~~98895762~~89214247 0.00000000 0.00000000 1-A6 25,000,000.00 6.70000% ~~700~~615.~~65838200~~48309480 3.~~91200920~~43644720 0.00000000 0.00000000 1-A7 34,500,000.00 5.60000% ~~266~~58.~~82995014~~21221739 10.~~24520638~~27165710 0.00000000 0.00000000 1-A8 50,000,000.00 6.80000% 1000.00000000 5.66666660 0.00000000 0.00000000 1-A9 0.00 6.80000% ~~291~~89.~~53545712~~94746651 10.~~65203453~~50970262 0.00000000 0.00000000 1-AP 6,871.00 0.00000% 992.~~92388299~~06811236 0.00000000 0.00000000 0.00000000 1-AX 0.00 6.80000% ~~858~~761.~~29829516~~36120420 4.~~86368991~~31437953 0.00000000 0.00000000 2-A1 18,088,000.00 5.70000% ~~885~~868.~~06191950~~64219372 4.~~20404412~~12605042 0.00000000 0.00000000 2-A2 0.00 6.80000% ~~862~~837.~~68123620~~00267829 4.~~88852581~~74301592 0.00000000 0.00000000 2-A3 25,000,000.00 6.75000% ~~506~~333.~~43554440~~38019520 21.~~84870000~~87526360 0.00000000 0.00000000 3-A1 99,334,000.00 2.~~94000~~62000% ~~737~~707.~~57951296~~04664244 1.~~80706978~~54371846 0.00000000 0.00000000 3-A2 20,000,000.00 2.~~92000~~60000% ~~737~~707.~~57951300~~04664250 1.~~79477700~~53193450 0.00000000 0.00000000 3-A3 0.00 5.~~56000~~88000% ~~737~~707.~~57951296~~04664244 3.~~41745173~~46452856 0.00000000 0.00000000 3-A5 0.00 5.~~58000~~90000% ~~737~~707.~~57951300~~04664250 3.~~42974450~~47631250 0.00000000 0.00000000 3-A6 0.00 8.50000% 1000.00000000 7.08333571 0.00000000 0.00000000 3-AP 3,076,732.00 0.00000% ~~845~~840.~~99903079~~22261282 0.00000000 0.00000000 0.00000000 A4 20,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 B1 10,491,000.00 7.~~41844~~41847% ~~995~~994.~~00859308~~36823372 6.~~15117911~~14723954 0.00000000 0.00000000 B2 3,814,000.00 7.~~41844~~41847% ~~995~~994.~~00859203~~36823283 6.~~15117986~~14723912 0.00000000 0.00000000 B3 3,051,000.00 7.~~41844~~41847% ~~995~~994.~~00859390~~36823337 6.~~15117994~~14724025 0.00000000 0.00000000 B4 4,195,000.00 7.~~41844~~41847% ~~995~~994.~~00859356~~36823361 6.~~15117998~~14723957 0.00000000 0.00000000 B5 2,097,000.00 7.~~41844~~41847% ~~995~~994.~~00859323~~36823557 6.~~15117787~~14723891 0.00000000 0.00000000 B6 2,108,498.00 7.~~41844~~41847% ~~995~~994.~~00859380~~36823274 6.~~15117965~~14723846 0.00000000 0.00000000 R 100.00 6.80000% 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 3.~~72104154~~62166667 0.00000000 ~~820~~797.~~00000000~~50000000 1-A2 0.00000000 0.00000000 4.91666636 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~98895762~~89214247 0.00000000 ~~863~~846.~~31920771~~23410382 1-A6 0.00000000 0.00000000 3.~~91200920~~43644720 0.00000000 ~~615~~547.~~48309480~~24727200 1-A7 0.00000000 0.00000000 10.~~24520638~~27165710 0.00000000 580.~~21221739~~00000000 1-A8 0.00000000 0.00000000 5.66666660 0.00000000 ~~1000~~924.~~00000000~~84788960 1-A9 0.00000000 0.00000000 10.~~65203453~~50970262 0.00000000 8931.~~94746651~~16442494 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~991.~~06811236~~20652016 1-AX 0.00000000 0.00000000 4.~~86368991~~31437953 0.00000000 ~~761~~747.~~36120420~~94703770 2-A1 0.00000000 0.00000000 4.~~20404412~~12605042 0.00000000 ~~868~~852.~~64219372~~22246793 2-A2 0.00000000 0.00000000 4.~~88852581~~74301592 0.00000000 ~~837~~811.~~00267829~~92121545 2-A3 0.00000000 0.00000000 21.~~84870000~~87526360 0.00000000 ~~333~~170.~~38019520~~42609160 3-A1 0.00000000 0.00000000 1.~~80706978~~54371846 0.00000000 ~~707~~663.~~04664244~~73014476 3-A2 0.00000000 0.00000000 1.~~79477700~~53193450 0.00000000 ~~707~~663.~~04664250~~73014500 3-A3 0.00000000 0.00000000 3.~~41745173~~46452856 0.00000000 ~~707~~663.~~04664244~~73014476 3-A5 0.00000000 0.00000000 3.~~42974450~~47631250 0.00000000 ~~707~~663.~~04664250~~73014500 3-A6 0.00000000 0.00000000 7.08333571 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~840~~814.~~22261282~~68233502 A4 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~15117911~~14723954 0.00000000 ~~994~~993.~~36823372~~72328567 B2 0.00000000 0.00000000 6.~~15117986~~14723912 0.00000000 ~~994~~993.~~36823283~~72328526 B3 0.00000000 0.00000000 6.~~15117994~~14724025 0.00000000 ~~994~~993.~~36823337~~72328417 B4 0.00000000 0.00000000 6.~~15117998~~14723957 0.00000000 ~~994~~993.~~36823361~~72328486 B5 0.00000000 0.00000000 6.~~15117787~~14723891 0.00000000 ~~994~~993.~~36823557~~72328565 B6 0.00000000 0.00000000 6.~~15117965~~14723846 0.00000000 ~~994~~993.~~36823274~~72328549 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2019,~~526~~831,~~579~~653.3971 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~103~~145,~~690~~261.4702 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2019,~~630~~976,~~269~~914.8673 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~294~~274,~~902~~541.9232 Payment of Interest and Principal 2019,~~335~~702,~~366~~373.9441 Total Withdrawals (Pool Distribution Amount) 2019,~~630~~976,~~269~~914.8673 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~294~~273,~~069~~707.5999 Class A-4 Certificate Insurance Premium 833.33 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~294~~274,~~902~~541.9232

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 1 307,~~393~~242.6218 0.00 0.00 307,~~393~~242.6218 30 Days 2436 1 0 0 2537 611,~~894~~293,~~697~~011.6688 385,~~552~~350.7694 0.00 0.00 711,~~280~~678,~~250~~362.4282 60 Days 65 0 0 0 65 1,~~570~~945,~~831~~513.3946 0.00 0.00 0.00 1,~~570~~945,~~831~~513.3946 90 Days 3 21 01 0 5 ~~791~~588,~~973~~344.6697 ~~262~~399,~~600~~229.0095 0166,965.0031 0.00 1,~~054~~154,~~573~~540.6623 120 Days 4 2 10 3 0 6 ~~603~~1,~~455.12 494~~073,~~014~~269.4505 1,262,~~804~~600.4900 0.00 20.00 1,~~360~~335,~~274~~869.0605 150 Days 21 01 24 0 46 1300,~~060,037~~218.2488 0494,014.0045 ~~223~~1,~~811~~566,040.9073 0.00 12,~~283~~360,~~849~~274.1406 180+ Days 0 01 24 3 58 0.00 068,043.0095 ~~280~~1,~~144~~214,368.0163 921,504.78 12,~~201~~203,~~648~~917.7936 Totals 3749 5 7 9 3 5268 1015,~~920~~200,~~995~~358.0724 1,~~449~~916,~~560~~481.8347 12,~~766~~947,~~760~~374.4067 921,504.78 1520,~~058~~985,~~821~~719.0816 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.~~116414~~123762% 0.000000% 0.000000% 0.~~116414~~123762% 0.~~110584~~118177% 0.000000% 0.000000% 0.~~110584~~118177% 30 Days 24.~~793946~~455446% 0.~~116414~~123762% 0.000000% 0.000000% 24.~~910361~~579208% 24.~~480353~~343717% 0.~~138702~~148220% 0.000000% 0.000000% 24.~~619055~~491937% 60 Days 0.~~698487~~618812% 0.000000% 0.000000% 0.000000% 0.~~698487~~618812% 0.~~565103~~748318% 0.000000% 0.000000% 0.000000% 0.~~565103~~748318% 90 Days 0.~~349243~~371287% 0.~~232829~~123762% 0.~~000000~~123762% 0.000000% 0.~~582072~~618812% 0.~~284911~~226300% 0.~~094470~~153559% 0.~~000000~~064221% 0.000000% 0.~~379381~~444080% 120 Days 0.~~232829~~495050% 0.~~116414~~247525% 0.~~349243~~000000% 0.000000% 0.~~698487~~742574% 0.~~217092~~412820% 0.~~177721~~101006% 0.~~454291~~000000% 0.000000% 0.~~849104~~513825% 150 Days 0.~~232829~~123762% 0.~~000000~~123762% 0.~~232829~~495050% 0.000000% 0.~~465658~~742574% 0.~~381346~~115475% 0.~~000000~~190017% 0.~~080516~~602358% 0.000000% 0.~~461862~~907850% 180+ Days 0.000000% 0.~~000000~~123762% 0.~~232829~~495050% 0.~~349243~~371287% 0.~~582072~~990099% 0.000000% 0.~~000000~~026172% 0.~~100781~~467092% 0.~~331509~~354445% 0.~~432291~~847709% Totals 46.~~307334~~064356% 0.~~582072~~866337% 01.~~814901~~113861% 0.~~349243~~371287% 68.~~053551~~415842% 35.~~928805~~846629% 0.~~521476~~737151% 01.~~635588~~133671% 0.~~331509~~354445% 58.~~417379~~071896%

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 510 0 0 0 510 24,~~664~~852,~~039~~249.9100 0.00 0.00 0.00 24,~~664~~852,~~039~~249.9100 60 Days 21 0 0 0 21 ~~725~~676,~~860~~069.9771 0.00 0.00 0.00 ~~725~~676,~~860~~069.9771 90 Days 0 01 0 0 01 0.00 0399,229.0095 0.00 0.00 0399,229.0095 120 Days 10 0 0 0 10 ~~303,236~~0.2400 0.00 0.00 0.00 ~~303,236~~0.2400 150 Days 1 0 0 1 0 1 ~~778,456.67~~ 0.00 0.00 303,236.24 0.00 ~~778~~303,~~456~~236.6724 180 Days 0 0 01 0 01 0.00 0.00 0778,456.0067 0.00 0778,456.0067 Totals 911 01 02 0 914 45,~~471~~528,~~593~~318.7971 0399,229.0095 01,081,692.0091 0.00 47,~~471~~009,~~593~~241.7957 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~582278~~367003% 0.000000% 0.000000% 0.000000% 13.~~582278~~367003% 24.~~154974~~197111% 0.000000% 0.000000% 0.000000% 24.~~154974~~197111% 60 Days 0.~~632911~~336700% 0.000000% 0.000000% 0.000000% 0.~~632911~~336700% 0.~~587158~~584789% 0.000000% 0.000000% 0.000000% 0.~~587158~~584789% 90 Days 0.000000% 0.~~000000~~336700% 0.000000% 0.000000% 0.~~000000~~336700% 0.000000% 0.~~000000~~345327% 0.000000% 0.000000% 0.~~000000~~345327% 120 Days 0.~~316456~~000000% 0.000000% 0.000000% 0.000000% 0.~~316456~~000000% 0.~~245291~~000000% 0.000000% 0.000000% 0.000000% 0.~~245291~~000000% 150 Days 0.~~316456~~000000% 0.000000% 0.~~000000~~336700% 0.000000% 0.~~316456~~336700% 0.~~629703~~000000% 0.000000% 0.~~000000~~262294% 0.000000% 0.~~629703~~262294% 180 Days 0.000000% 0.000000% 0.~~000000~~336700% 0.000000% 0.~~000000~~336700% 0.000000% 0.000000% 0.~~000000~~673352% 0.000000% 0.~~000000~~673352% Totals 23.~~848101~~703704% 0.~~000000~~336700% 0.~~000000~~673401% 0.000000% 24.~~848101~~713805% 34.~~617125~~781900% 0.~~000000~~345327% 0.~~000000~~935646% 0.000000% 36.~~617125~~062873% 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 1 0 0 0 1 29331,~~557~~852.6776 0.00 0.00 0.00 29331,~~557~~852.6776 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 20 0 0 20 0.00 ~~262,600~~0.00 0.00 0.00 ~~262,600~~0.00 120 Days 0 02 0 0 02 0.00 0262,600.00 0.00 0.00 0262,600.00 150 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 2 0 0 3 29331,~~557~~852.6776 262,600.00 0.00 0.00 ~~292~~594,~~157~~452.6776 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~754386~~818182% 0.000000% 0.000000% 0.000000% 1.~~754386~~818182% 01.~~147954~~690359% 0.000000% 0.000000% 0.000000% 01.~~147954~~690359% 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% 30.~~508772~~000000% 0.000000% 0.000000% 30.~~508772~~000000% 0.000000% 10.~~314469~~000000% 0.000000% 0.000000% 10.~~314469~~000000% 120 Days 0.000000% 03.~~000000~~636364% 0.000000% 0.000000% 03.~~000000~~636364% 0.000000% 01.~~000000~~337606% 0.000000% 0.000000% 01.~~000000~~337606% 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.~~754386~~818182% 3.~~508772~~636364% 0.000000% 0.000000% 5.~~263158~~454545% 01.~~147954~~690359% 1.~~314469~~337606% 0.000000% 0.000000% 13.~~462422~~027965% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 20 0 0 0 20 ~~766,455~~0.3200 0.00 0.00 0.00 ~~766,455~~0.3200 60 Days 01 0 0 0 01 0362,921.0001 0.00 0.00 0.00 0362,921.0001 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 10 10 0 20 0.00 ~~494,014~~0.4500 ~~505,102~~0.0700 0.00 ~~999,116~~0.5200 150 Days 0 01 01 0 02 0.00 0494,014.0045 0505,102.0007 0.00 0999,116.0052 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 1 1 0 43 ~~766~~362,~~455~~921.3201 494,014.45 505,102.07 0.00 1,~~765~~362,~~571~~037.8453 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~469136~~000000% 0.000000% 0.000000% 0.000000% 20.~~469136~~000000% 20.~~470207~~000000% 0.000000% 0.000000% 0.000000% 20.~~470207~~000000% 60 Days 01.~~000000~~388889% 0.000000% 0.000000% 0.000000% 01.~~000000~~388889% 01.~~000000~~361683% 0.000000% 0.000000% 0.000000% 01.~~000000~~361683% 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% 10.~~234568~~000000% 10.~~234568~~000000% 0.000000% 20.~~469136~~000000% 0.000000% 10.~~592158~~000000% 10.~~627892~~000000% 0.000000% 30.~~220051~~000000% 150 Days 0.000000% 01.~~000000~~388889% 01.~~000000~~388889% 0.000000% 02.~~000000~~777778% 0.000000% 01.~~000000~~853546% 01.~~000000~~895147% 0.000000% 03.~~000000~~748694% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 21.~~469136~~388889% 1.~~234568~~388889% 1.~~234568~~388889% 0.000000% 4.~~938272~~166667% 21.~~470207~~361683% 1.~~592158~~853546% 1.~~627892~~895147% 0.000000% 5.~~690258~~110376% 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 1 0 0 1 307,~~393~~242.6218 0.00 0.00 307,~~393~~242.6218 30 Days 1625 1 0 0 1726 36,~~434~~108,~~644~~910.7612 385,~~552~~350.7694 0.00 0.00 36,~~820~~494,~~197~~261.5206 60 Days 43 0 0 0 43 ~~844~~906,~~970~~522.4274 0.00 0.00 0.00 ~~844~~906,~~970~~522.4274 90 Days 3 0 01 0 34 ~~791~~588,~~973~~344.6697 0.00 0166,965.0031 0.00 ~~791~~755,~~973~~310.6628 120 Days 14 0 20 0 34 ~~300~~1,~~218~~073,269.8805 0.00 ~~757,702~~0.4200 0.00 1,~~057~~073,~~921~~269.3005 150 Days 1 0 2 0 3 ~~281~~300,~~580~~218.5788 0.00 ~~223~~757,~~811~~702.9042 0.00 ~~505~~1,~~392~~057,921.4730 180 Days 0 01 23 3 57 0.00 068,043.0095 ~~280~~435,~~144~~911.0196 921,504.78 1,~~201~~425,~~648~~460.7969 Totals 2536 23 6 3 3648 58,~~653~~977,~~388~~265.2976 ~~692~~760,~~946~~637.3807 1,~~261~~360,~~658~~579.3369 921,504.78 812,~~529~~019,~~497~~987.7830 0-29 Days 0.~~246914~~260417% 0.000000% 0.000000% 0.~~246914~~260417% 0.~~297447~~313221% 0.000000% 0.000000% 0.~~297447~~313221% 30 Days 36.~~950617~~510417% 0.~~246914~~260417% 0.000000% 0.000000% 46.~~197531~~770833% 36.~~323507~~227782% 0.~~373077~~392849% 0.000000% 0.000000% 36.~~696585~~620631% 60 Days 0.~~987654~~781250% 0.000000% 0.000000% 0.000000% 0.~~987654~~781250% 0.~~817629~~924163% 0.000000% 0.000000% 0.000000% 0.~~817629~~924163% 90 Days 0.~~740741~~781250% 0.000000% 0.~~000000~~260417% 0.000000% 01.~~740741~~041667% 0.~~766347~~599793% 0.000000% 0.~~000000~~170214% 0.000000% 0.~~766347~~770008% 120 Days 01.~~246914~~041667% 0.000000% 0.~~493827~~000000% 0.000000% 01.~~740741~~041667% 01.~~290504~~094153% 0.000000% 0.~~733185~~000000% 0.000000% 1.~~023689~~094153% 150 Days 0.~~246914~~260417% 0.000000% 0.~~493827~~520833% 0.000000% 0.~~740741~~781250% 0.~~272469~~306061% 0.000000% 0.~~216570~~772446% 0.000000% 01.~~489039~~078507% 180 Days 0.000000% 0.~~000000~~260417% 0.~~493827~~781250% 0.~~740741~~781250% 1.~~234568~~822917% 0.000000% 0.~~000000~~069368% 0.~~271079~~444394% 0.~~891687~~939436% 1.~~162766~~453198% Totals 69.~~172840~~375000% 0.~~493827~~781250% 1.~~481481~~562500% 0.~~740741~~781250% 812.~~888889~~500000% 59.~~470457~~151952% 0.~~670524~~775438% 1.~~220834~~387055% 0.~~891687~~939436% 812.~~253503~~253881%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~103~~145,~~690~~261.4702

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 460,526.00 0.12069455% 143,460.00 0.~~05164128~~05521589% Fraud 7,631,264.00 1.99999999% 7,631,264.00 2.~~74702531~~93717446% Special Hazard 6,400,000.00 1.67731060% 6,~~369~~365,~~779~~877.9646 2.~~29292903~~45014360% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 8.~~605189~~606494% Weighted Average Net Coupon 7.~~414248~~424174% Weighted Average Pass-Through Rate 7.~~414248~~424174% Weighted Average Maturity(Stepdown Calculation ) ~~350~~349 Beginning Scheduled Collateral Loan Count ~~905~~859 Number Of Loans Paid In Full 4651 Ending Scheduled Collateral Loan Count ~~859~~808 Beginning Scheduled Collateral Balance ~~296~~277,~~306~~801,~~467~~008.4440 Ending Scheduled Collateral Balance ~~277~~259,~~801~~816,~~008~~504.4016 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 ~~277~~259,~~972~~984,~~465~~997.8928 Monthly P &I Constant 2,~~315~~172,~~935~~767.3200 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 ~~277~~259,~~801~~816,~~008~~504.4016 Scheduled Principal ~~191~~180,~~124~~356.3341 Unscheduled Principal 1817,~~314~~804,~~334~~147.7183

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 8.~~404408~~413816 8.~~060599~~041477 8.~~414184~~366737 Weighted Average Net Rate 6.~~800000~~800001 7.~~810599~~791477 6.~~799999~~800001 Weighted Average Maturity 348 349 ~~350~~349 ~~350~~ Beginning Loan Count ~~333~~316 6257 9381 Loans Paid In Full 1719 52 129 Ending Loan Count ~~316~~297 5755 8172 Beginning Scheduled Balance ~~131~~123,~~639~~548,~~013~~395.6035 2219,~~089~~967,~~953~~801.1109 3531,~~633~~007,~~072~~427.8718 Ending scheduled Balance ~~123~~115,~~548~~535,~~395~~069.3587 19,~~967~~623,~~801~~201.0936 3126,~~007~~634,~~427~~272.1891 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant 1949,~~009,621~~065.7696 ~~162~~146,~~523~~402.6944 ~~273~~237,~~818~~427.2356 Scheduled Principal 8782,~~665~~804.0969 1412,~~141~~593.8160 2321,~~965~~235.5406 Unscheduled Principal 87,~~002~~930,~~953~~520.1679 2332,~~108,010~~006.2113 4,~~601~~351,~~680~~919.1521 Scheduled Interest ~~921~~866,~~956~~261.6727 ~~148~~133,~~381~~808.8884 ~~249~~216,~~852~~192.6950 Servicing Fees ~~176~~166,~~002~~153.2164 4,~~602~~159.0796 4740,~~931~~483.9671 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~147~~139,~~866~~704.7202 0.00 4033,~~066~~582.7131 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 ~~598~~560,~~087~~403.7461 ~~143~~129,~~779~~648.8188 ~~161~~142,~~854~~126.0248 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 6.800000 7.~~810599~~791477 6.800000

Group Level Collateral Statement Group 4 Total Collateral Description Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 9.~~028462~~018214 8.~~605189~~606494 Weighted Average Net Rate 8.~~293126~~287242 7.~~414248~~424174 Weighted Average Maturity ~~350~~349 ~~350~~349 Beginning Loan Count ~~417~~405 ~~905~~859 Loans Paid In Full 1221 4651 Ending Loan Count ~~405~~384 ~~859~~808 Beginning Scheduled Balance ~~106~~103,~~944~~277,~~427~~384.8678 ~~296~~277,~~306~~801,~~467~~008.4440 Ending scheduled Balance ~~103~~98,~~277~~023,~~384~~960.7802 ~~277~~259,~~801~~816,~~008~~504.4016 Record Date 1011/3130/2001 1011/3130/2001 Principal And Interest Constant ~~869~~839,~~971~~871.6404 2,~~315~~172,~~935~~767.3200 Scheduled Principal 6563,~~351~~723.8906 ~~191~~180,~~124~~356.3341 Unscheduled Principal 35,~~601~~189,~~691~~701.1970 1817,~~314~~804,~~334~~147.7183 Scheduled Interest ~~804~~776,~~619~~147.7598 21,~~124~~992,~~810~~410.9959 Servicing Fees 6562,~~533~~910.4472 ~~294~~273,~~069~~708.6803 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 3533,~~720~~983.9325 ~~223~~207,~~654~~269.3658 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 ~~703~~679,~~365~~254.3801 1,~~607~~511,~~086~~432.9598 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 7.~~892309~~892385 7.~~414248~~424174

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2001-5