8-K 1 sac01001.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 26, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-06 Pooling and Servicing Agreement) (Commission (State or other File Number) 52-2307316 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-1 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-1 Trust, relating to the 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 2001-1 Trust By: Wells Fargo Bank Minnesota, NA as Securities Administrator 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 2001-1 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: 2001-1 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 8635722M4 SEN 6.75000% ~~106~~104,~~074~~477,~~500~~000.00 ~~596~~587,~~669~~683.0613 1,597,500.00 1-A2 8635722N2 SEN 7.15000% 179,~~743~~604,~~899~~084.4529 ~~105~~57,~~724~~224.0734 86,~~139~~267,~~815~~937.1650 1-A3 8635722P7 SEN 7.10000% 53,~~914~~201,~~633~~361.1543 3418,~~994~~941.9139 2,~~713~~089,~~271~~312.7250 1-A4 8635722Q5 SEN 7.15000% 0.00 3534,~~604~~959.6106 0.00 1-A5 8635722R3 SEN 6.75000% 20,000,000.00 112,500.00 0.00 1-A6 8635722S1 SEN 7.15000% 0.00 5,833.33 0.00 1-A7 8635722T9 SEN 7.15000% 10,000,000.00 59,583.33 0.00 1-A8 8635722U6 SEN 6.85000% 39,500,000.00 225,479.17 0.00 1-A9 8635722V4 SEN 7.15000% 0.00 9,875.00 0.00 1-AP 8635722X0 PO 0.00000% 16,~~084~~063.1529 0.00 2019.8605 1-AX 8635722W2 IO 7.15000% 0.00 3,~~902~~560.2912 0.00 2-A1 8635722Y8 SEN 6.50000% 1816,~~490~~988,~~764~~712.0327 ~~100~~92,~~158~~022.3119 1,~~502~~165,~~051~~874.7668 2-A2 8635722Z5 SEN 2.~~92000~~60000% 3633,~~981~~977,~~528~~424.0654 8973,~~988~~617.3875 32,~~004~~331,~~103~~749.5236 2-A3 8635723A9 SEN 5.~~58000~~90000% 0.00 ~~171~~167,~~964~~055.1167 0.00 2-A4 8635723B7 SEN 7.00000% 6,082,000.00 35,478.33 0.00 2-A5 8635723C5 SEN 7.50000% 0.00 2,534.17 0.00 2-A6 8635723D3 SEN 6.50000% 1816,~~490~~988,~~764~~712.0327 ~~100~~92,~~158~~022.3119 1,~~502~~165,~~051~~874.7668 3-A 8635723E1 SEN 7.00000% 54,~~632~~341,~~320~~008.2182 ~~318~~316,~~688~~989.5322 ~~291~~2,~~311~~257,873.3932 3-AP 8635723G6 PO 0.00000% ~~501~~497,~~081~~920.8814 0.00 32,~~161~~999.7495 3-AX 8635723F8 IO 7.00000% 0.00 1,~~547~~530.3214 0.00 B1 8635723H4 SUB 7.~~21857~~21866% 11,~~671~~660,~~671~~377.4406 70,~~210~~143.6958 11,~~294~~352.3876 B2 8635723J0 SUB 7.~~21857~~21866% 6,~~485~~478,~~033~~757.3999 3938,~~010~~973.5829 6,~~275~~307.4084 B3 8635723K7 SUB 7.~~21857~~21866% 3,~~890~~886,~~226~~462.5104 23,~~401~~379.5721 3,~~764~~783.4793 B4 8635723M3 SUB 7.~~21857~~21866% 5,~~965~~959,~~278~~506.4904 35,~~884~~849.0071 5,~~772~~802.4529 B5 8635723N1 SUB 7.~~21857~~21866% 2,~~852~~849,~~700~~940.5203 17,~~160~~143.3696 2,~~760~~774.4975 B6 8635723P6 SUB 7.~~21857~~21866% 2,~~856~~854,~~919~~154.2063 17,~~185~~169.7431 2,~~764~~778.5786 LT-R SAC101LTR RES 0.00000% 0.00 0.00 0.00 R 8635723L5 RES 7.15000% 0.00 0.00 0.00 Totals ~~368~~349,~~149~~363,~~404~~484.5184 2,~~213~~099,~~536~~547.1759 1816,~~785~~911,~~919~~941.6747

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~104~~102,~~477~~879,~~000~~500.00 2,~~194~~185,~~169~~183.0613 0.00 1-A2 0.00 93,~~604~~336,~~084~~146.2979 86,~~245~~325,~~539~~161.2384 0.00 1-A3 0.00 31,~~201~~112,~~361~~048.4393 2,~~748~~108,~~266~~253.6389 0.00 1-A4 0.00 0.00 3534,~~604~~959.6106 0.00 1-A5 0.00 20,000,000.00 112,500.00 0.00 1-A6 0.00 0.00 5,833.33 0.00 1-A7 0.00 10,000,000.00 59,583.33 0.00 1-A8 0.00 39,500,000.00 225,479.17 0.00 1-A9 0.00 0.00 9,875.00 0.00 1-AP 0.00 16,~~063~~044.2924 2019.8605 0.00 1-AX 0.00 0.00 3,~~902~~560.2912 0.00 2-A1 0.00 1615,~~988~~822,~~712~~837.2759 1,~~602~~257,~~210~~896.0787 0.00 2-A2 0.00 3331,~~977~~645,~~424~~675.5418 32,~~094~~405,~~091~~367.9011 0.00 2-A3 0.00 0.00 ~~171~~167,~~964~~055.1167 0.00 2-A4 0.00 6,082,000.00 35,478.33 0.00 2-A5 0.00 0.00 2,534.17 0.00 2-A6 0.00 1615,~~988~~822,~~712~~837.2759 1,~~602~~257,~~210~~896.0787 0.00 3-A 0.00 5452,~~341~~083,~~008~~135.8250 ~~609~~2,~~999~~574,862.9254 0.00 3-AP 0.00 ~~497~~494,920.1419 32,~~161~~999.7495 0.00 3-AX 0.00 0.00 1,~~547~~530.3214 0.00 B1 0.00 11,~~660~~649,~~377~~024.0630 81,~~505~~496.0734 0.00 B2 0.00 6,~~478~~472,~~757~~450.9915 45,~~285~~281.9813 0.00 B3 0.00 3,~~886~~882,~~462~~678.0411 27,~~166~~163.0414 0.00 B4 0.00 5,~~959~~953,~~506~~703.0476 41,~~656~~652.4500 0.00 B5 0.00 2,~~849~~847,~~940~~165.0328 19,~~920~~918.8571 0.00 B6 0.00 2,~~854~~851,~~154~~375.6377 19,~~950~~948.3117 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~349~~332,~~363~~451,~~484~~543.8438 2019,~~999~~011,~~455~~489.8406 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 120,452,000.00 ~~106~~104,~~074~~477,~~500~~000.00 1619,~~089~~052.3069 1,~~581~~578,~~410~~447.7031 0.00 0.00 1-A2 75,000,000.00 179,~~743~~604,~~899~~084.4529 8174,~~980~~754.5697 86,~~057~~193,~~834~~182.6053 0.00 0.00 1-A3 25,000,000.00 53,~~914~~201,~~633~~361.1543 2724,~~326~~918.8532 2,~~685~~064,~~944~~394.8718 0.00 0.00 1-A4 0.00 0.00 0.00 0.00 0.00 0.00 1-A5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 1-A6 0.00 0.00 0.00 0.00 0.00 0.00 1-A7 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-A8 39,500,000.00 39,500,000.00 0.00 0.00 0.00 0.00 1-A9 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 16,253.00 16,~~084~~063.1529 1819.9305 10.9300 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 30,000,000.00 1816,~~490~~988,~~764~~712.0327 109,~~700~~886.4883 1,~~491~~155,~~351~~987.2785 0.00 0.00 2-A2 60,000,000.00 3633,~~981~~977,~~528~~424.0654 2119,~~400~~773.9765 2,~~982~~311,~~702~~975.5571 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 2-A4 6,082,000.00 6,082,000.00 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 0.00 2-A6 30,000,000.00 1816,~~490~~988,~~764~~712.0327 109,~~700~~886.4883 1,~~491~~155,~~351~~987.2785 0.00 0.00 3-A 72,395,000.00 54,~~632~~341,~~320~~008.2182 169,~~554~~826.6303 ~~121~~2,~~756~~088,047.7629 0.00 0.00 3-AP 542,621.00 ~~501~~497,~~081~~920.8814 2,~~830~~848.4639 ~~331~~151.2856 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 B1 11,767,000.00 11,~~671~~660,~~671~~377.4406 11,~~294~~352.3876 0.00 0.00 0.00 B2 6,538,000.00 6,~~485~~478,~~033~~757.3999 6,~~275~~307.4084 0.00 0.00 0.00 B3 3,922,000.00 3,~~890~~886,~~226~~462.5104 3,~~764~~783.4793 0.00 0.00 0.00 B4 6,014,000.00 5,~~965~~959,~~278~~506.4904 5,~~772~~802.4529 0.00 0.00 0.00 B5 2,876,000.00 2,~~852~~849,~~700~~940.5203 2,~~760~~774.4975 0.00 0.00 0.00 B6 2,880,253.00 2,~~856~~854,~~919~~154.2063 2,~~764~~778.5786 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 522,985,227.00 ~~368~~349,~~149~~363,~~404~~484.5184 ~~373~~363,~~234~~767.4219 1816,~~412~~548,~~685~~174.2328 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 1,597,500.00 ~~104~~102,~~477~~879,~~000~~500.00 0.~~86737456~~85411201 1,597,500.00 1-A2 86,~~139~~267,~~815~~937.1650 93,~~604~~336,~~084~~146.2979 0.~~12805446~~04448196 86,~~139~~267,~~815~~937.1650 1-A3 2,~~713~~089,~~271~~312.7250 31,~~201~~112,~~361~~048.4393 0.~~12805446~~04448196 2,~~713~~089,~~271~~312.7250 1-A4 0.00 0.00 0.00000000 0.00 1-A5 0.00 20,000,000.00 1.00000000 0.00 1-A6 0.00 0.00 0.00000000 0.00 1-A7 0.00 10,000,000.00 1.00000000 0.00 1-A8 0.00 39,500,000.00 1.00000000 0.00 1-A9 0.00 0.00 0.00000000 0.00 1-AP 2019.8605 16,~~063~~044.2924 0.~~98832769~~98715560 2019.8605 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,~~502~~165,~~051~~874.7668 1615,~~988~~822,~~712~~837.2759 0.~~56629041~~52742792 1,~~502~~165,~~051~~874.7668 2-A2 32,~~004~~331,~~103~~749.5236 3331,~~977~~645,~~424~~675.5418 0.~~56629041~~52742792 32,~~004~~331,~~103~~749.5236 2-A3 0.00 0.00 0.00000000 0.00 2-A4 0.00 6,082,000.00 1.00000000 0.00 2-A5 0.00 0.00 0.00000000 0.00 2-A6 1,~~502~~165,~~051~~874.7668 1615,~~988~~822,~~712~~837.2759 0.~~56629041~~52742792 1,~~502~~165,~~051~~874.7668 3-A ~~291~~2,~~311~~257,873.3932 5452,~~341~~083,~~008~~135.8250 0.~~75061826~~71943001 ~~291~~2,~~311~~257,873.3932 3-AP 32,~~161~~999.7495 ~~497~~494,920.1419 0.~~91762048~~91209185 32,~~161~~999.7495 3-AX 0.00 0.00 0.00000000 0.00 B1 11,~~294~~352.3876 11,~~660~~649,~~377~~024.0630 0.~~99093882~~98997402 11,~~294~~352.3876 B2 6,~~275~~307.4084 6,~~478~~472,~~757~~450.9915 0.~~99093882~~98997402 6,~~275~~307.4084 B3 3,~~764~~783.4793 3,~~886~~882,~~462~~678.0411 0.~~99093882~~98997402 3,~~764~~783.4793 B4 5,~~772~~802.4529 5,~~959~~953,~~506~~703.0476 0.~~99093882~~98997402 5,~~772~~802.4529 B5 2,~~760~~774.4975 2,~~849~~847,~~940~~165.0328 0.~~99093881~~98997402 2,~~760~~774.4975 B6 2,~~764~~778.5786 2,~~854~~851,~~154~~375.6377 0.~~99093886~~98997406 2,~~764~~778.5786 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1816,~~785~~911,~~919~~941.6747 ~~349~~332,~~363~~451,~~484~~543.8438 0.~~66801788~~63568056 1816,~~785~~911,~~919~~941.6747

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 120,452,000.00 ~~880~~867.~~63710026~~37455584 0.~~13357437~~15817662 13.~~12897005~~10436780 0.00000000 1-A2 75,000,000.00 ~~236~~128.~~58532600~~05445720 10.~~09307413~~99673293 ~~107~~82.~~43779467~~57576707 0.00000000 1-A3 25,000,000.00 ~~236~~128.~~58532600~~05445720 10.~~09307400~~99673280 ~~107~~82.~~43779480~~57576720 0.00000000 1-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 39,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 16,253.00 ~~989~~988.~~61114871~~32769335 1.~~16470805~~17209131 0.~~11874731~~00000000 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 30,000,000.00 ~~616~~566.~~35880100~~29040900 0.~~35668267~~32956100 4938.~~71170900~~53292833 0.00000000 2-A2 60,000,000.00 ~~616~~566.~~35880100~~29040900 0.~~35668283~~32956083 4938.~~71170917~~53292850 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 6,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 30,000,000.00 ~~616~~566.~~35880100~~29040900 0.~~35668267~~32956100 4938.~~71170900~~53292833 0.00000000 3-A 72,395,000.00 ~~754~~750.~~64217432~~61825844 2.~~34207652~~34582540 128.~~68183935~~84242406 0.00000000 3-AP 542,621.00 ~~923~~917.~~44726798~~62047543 5.~~21627434~~24931766 0.~~61051821~~27931097 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 11,767,000.00 ~~991~~990.~~89865216~~93881703 0.~~95983513~~96479646 0.00000000 0.00000000 B2 6,538,000.00 ~~991~~990.~~89865249~~93881768 0.~~95983481~~96479657 0.00000000 0.00000000 B3 3,922,000.00 ~~991~~990.~~89865120~~93881693 0.~~95983427~~96479602 0.00000000 0.00000000 B4 6,014,000.00 ~~991~~990.~~89865148~~93881610 0.~~95983538~~96479714 0.00000000 0.00000000 B5 2,876,000.00 ~~991~~990.~~89865090~~93881433 0.~~95983658~~96479485 0.00000000 0.00000000 B6 2,880,253.00 ~~991~~990.~~89869779~~93886197 0.~~95983582~~96479719 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 13.26254442 ~~867~~854.~~37455584~~11201142 0.~~86737456~~85411201 13.26254442 1-A2 0.00000000 ~~108~~83.~~53086880~~57250000 ~~128~~44.~~05445720~~48195720 0.~~12805446~~04448196 ~~108~~83.~~53086880~~57250000 1-A3 0.00000000 ~~108~~83.~~53086880~~57250000 ~~128~~44.~~05445720~~48195720 0.~~12805446~~04448196 ~~108~~83.~~53086880~~57250000 1-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 1.~~28345536~~17209131 ~~988~~987.~~32769335~~15560204 0.~~98832769~~98715560 1.~~28345536~~17209131 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 5038.~~06839200~~86248933 ~~566~~527.~~29040900~~42791967 0.~~56629041~~52742792 5038.~~06839200~~86248933 2-A2 0.00000000 5038.~~06839200~~86248933 ~~566~~527.~~29040900~~42791967 0.~~56629041~~52742792 5038.~~06839200~~86248933 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 5038.~~06839200~~86248933 ~~566~~527.~~29040900~~42791967 0.~~56629041~~52742792 5038.~~06839200~~86248933 3-A 0.00000000 431.~~02391588~~18824946 ~~750~~719.~~61825844~~43000898 0.~~75061826~~71943001 431.~~02391588~~18824946 3-AP 0.00000000 5.~~82679255~~52862864 ~~917~~912.~~62047543~~09184680 0.~~91762048~~91209185 5.~~82679255~~52862864 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~95983513~~96479646 ~~990~~989.~~93881703~~97402057 0.~~99093882~~98997402 0.~~95983513~~96479646 B2 0.00000000 0.~~95983481~~96479657 ~~990~~989.~~93881768~~97402111 0.~~99093882~~98997402 0.~~95983481~~96479657 B3 0.00000000 0.~~95983427~~96479602 ~~990~~989.~~93881693~~97402091 0.~~99093882~~98997402 0.~~95983427~~96479602 B4 0.00000000 0.~~95983538~~96479714 ~~990~~989.~~93881610~~97402062 0.~~99093882~~98997402 0.~~95983538~~96479714 B5 0.00000000 0.~~95983658~~96479485 ~~990~~989.~~93881433~~97401947 0.~~99093881~~98997402 0.~~95983658~~96479485 B6 0.00000000 0.~~95983582~~96479719 ~~990~~989.~~93886197~~97406478 0.~~99093886~~98997406 0.~~95983582~~96479719 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 120,452,000.00 6.75000% ~~106~~104,~~074~~477,~~500~~000.00 ~~596~~587,~~669~~683.0613 0.00 0.00 1-A2 75,000,000.00 7.15000% 179,~~743~~604,~~899~~084.4529 ~~105~~57,~~724~~224.0734 0.00 0.00 1-A3 25,000,000.00 7.10000% 53,~~914~~201,~~633~~361.1543 3418,~~994~~941.9139 0.00 0.00 1-A4 0.00 7.15000% 5,~~975~~867,~~598~~254.8328 3534,~~604~~959.6106 0.00 0.00 1-A5 20,000,000.00 6.75000% 20,000,000.00 112,500.00 0.00 0.00 1-A6 0.00 7.15000% 979,020.98 5,833.33 0.00 0.00 1-A7 10,000,000.00 7.15000% 10,000,000.00 59,583.33 0.00 0.00 1-A9 0.00 7.15000% 1,657,342.66 9,875.00 0.00 0.00 1-A8 39,500,000.00 6.85000% 39,500,000.00 225,479.17 0.00 0.00 1-AP 16,253.00 0.00000% 16,~~084~~063.1529 0.00 0.00 0.00 1-AX 0.00 7.15000% ~~654~~597,~~930~~502.4484 3,~~902~~560.2912 0.00 0.00 2-A1 30,000,000.00 6.50000% 1816,~~490~~988,~~764~~712.0327 ~~100~~92,~~158~~022.3119 0.00 0.00 2-A2 60,000,000.00 2.~~92000~~60000% 3633,~~981~~977,~~528~~424.0654 8973,~~988~~617.3875 0.00 0.00 2-A3 0.00 5.~~58000~~90000% 3633,~~981~~977,~~528~~424.0654 ~~171~~167,~~964~~055.1167 0.00 0.00 2-A4 6,082,000.00 7.00000% 6,082,000.00 35,478.33 0.00 0.00 2-A5 0.00 7.50000% 405,466.67 2,534.17 0.00 0.00 2-A6 30,000,000.00 6.50000% 1816,~~490~~988,~~764~~712.0327 ~~100~~92,~~158~~022.3119 0.00 0.00 3-A 72,395,000.00 7.00000% 54,~~632~~341,~~320~~008.2182 ~~318~~316,~~688~~989.5322 0.00 0.00 3-AP 542,621.00 0.00000% ~~501~~497,~~081~~920.8814 0.00 0.00 0.00 3-AX 0.00 7.00000% ~~265~~262,~~254~~310.3931 1,~~547~~530.3214 0.00 0.00 B1 11,767,000.00 7.~~21857~~21866% 11,~~671~~660,~~671~~377.4406 70,~~210~~143.6958 0.00 0.00 B2 6,538,000.00 7.~~21857~~21866% 6,~~485~~478,~~033~~757.3999 3938,~~010~~973.5829 0.00 0.00 B3 3,922,000.00 7.~~21857~~21866% 3,~~890~~886,~~226~~462.5104 23,~~401~~379.5721 0.00 0.00 B4 6,014,000.00 7.~~21857~~21866% 5,~~965~~959,~~278~~506.4904 35,~~884~~849.0071 0.00 0.00 B5 2,876,000.00 7.~~21857~~21866% 2,~~852~~849,~~700~~940.5203 17,~~160~~143.3696 0.00 0.00 B6 2,880,253.00 7.~~21857~~21866% 2,~~856~~854,~~919~~154.2063 17,~~185~~169.7431 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 7.15000% 0.00 0.00 0.00 0.00 Totals 522,985,227.00 2,~~213~~099,~~536~~547.1759 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 ~~596~~587,~~669~~683.0613 0.00 ~~104~~102,~~477~~879,~~000~~500.00 1-A2 0.00 0.00 ~~105~~57,~~724~~224.0734 0.00 93,~~604~~336,~~084~~146.2979 1-A3 0.00 0.00 3418,~~994~~941.9139 0.00 31,~~201~~112,~~361~~048.4393 1-A4 0.00 0.00 3534,~~604~~959.6106 0.00 5,~~867~~763,~~254~~273.2807 1-A5 0.00 0.00 112,500.00 0.00 20,000,000.00 1-A6 0.00 0.00 5,833.33 0.00 979,020.98 1-A7 0.00 0.00 59,583.33 0.00 10,000,000.00 1-A9 0.00 0.00 9,875.00 0.00 1,657,342.66 1-A8 0.00 0.00 225,479.17 0.00 39,500,000.00 1-AP 0.00 0.00 0.00 0.00 16,~~063~~044.2924 1-AX 0.00 0.00 3,~~902~~560.2912 0.00 ~~597~~555,~~502~~957.8450 2-A1 0.00 0.00 ~~100~~92,~~158~~022.3119 0.00 1615,~~988~~822,~~712~~837.2759 2-A2 0.00 0.00 8973,~~988~~617.3875 0.00 3331,~~977~~645,~~424~~675.5418 2-A3 0.00 0.00 ~~171~~167,~~964~~055.1167 0.00 3331,~~977~~645,~~424~~675.5418 2-A4 0.00 0.00 35,478.33 0.00 6,082,000.00 2-A5 0.00 0.00 2,534.17 0.00 405,466.67 2-A6 0.00 0.00 ~~100~~92,~~158~~022.3119 0.00 1615,~~988~~822,~~712~~837.2759 3-A 0.00 0.00 ~~318~~316,~~688~~989.5322 0.00 5452,~~341~~083,~~008~~135.8250 3-AP 0.00 0.00 0.00 0.00 ~~497~~494,920.1419 3-AX 0.00 0.00 1,~~547~~530.3214 0.00 ~~262~~229,~~310~~491.3015 B1 0.00 0.00 70,~~210~~143.6958 0.00 11,~~660~~649,~~377~~024.0630 B2 0.00 0.00 3938,~~010~~973.5829 0.00 6,~~478~~472,~~757~~450.9915 B3 0.00 0.00 23,~~401~~379.5721 0.00 3,~~886~~882,~~462~~678.0411 B4 0.00 0.00 35,~~884~~849.0071 0.00 5,~~959~~953,~~506~~703.0476 B5 0.00 0.00 17,~~160~~143.3696 0.00 2,~~849~~847,~~940~~165.0328 B6 0.00 0.00 17,~~185~~169.7431 0.00 2,~~854~~851,~~154~~375.6377 LT-R 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~213~~099,~~536~~547.1759 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 120,452,000.00 6.75000% ~~880~~867.~~63710026~~37455584 4.~~95358367~~87898192 0.00000000 0.00000000 1-A2 75,000,000.00 7.15000% ~~236~~128.~~58532600~~05445720 10.~~40965427~~76299120 0.00000000 0.00000000 1-A3 25,000,000.00 7.10000% ~~236~~128.~~58532600~~05445720 10.~~39979640~~75765560 0.00000000 0.00000000 1-A4 0.00 7.15000% ~~864~~848.~~35039779~~67872077 5.~~15008783~~05671118 0.00000000 0.00000000 1-A5 20,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A6 0.00 7.15000% 1000.00000000 5.95832992 0.00000000 0.00000000 1-A7 10,000,000.00 7.15000% 1000.00000000 5.95833300 0.00000000 0.00000000 1-A9 0.00 7.15000% 1000.00000000 5.95833332 0.00000000 0.00000000 1-A8 39,500,000.00 6.85000% 1000.00000000 5.70833342 0.00000000 0.00000000 1-AP 16,253.00 0.00000% ~~989~~988.~~61114871~~32769335 0.00000000 0.00000000 0.00000000 1-AX 0.00 7.15000% ~~686~~626.~~77841546~~55822455 43.~~09205067~~73324161 0.00000000 0.00000000 2-A1 30,000,000.00 6.50000% ~~616~~566.~~35880100~~29040900 3.~~33861033~~06740633 0.00000000 0.00000000 2-A2 60,000,000.00 2.~~92000~~60000% ~~616~~566.~~35880100~~29040900 1.~~49980633~~22696250 0.00000000 0.00000000 2-A3 0.00 5.~~58000~~90000% ~~616~~566.~~35880100~~29040900 2.~~86606850~~78426117 0.00000000 0.00000000 2-A4 6,082,000.00 7.00000% 1000.00000000 5.83333279 0.00000000 0.00000000 2-A5 0.00 7.50000% 1000.00000000 6.25000817 0.00000000 0.00000000 2-A6 30,000,000.00 6.50000% ~~616~~566.~~35880100~~29040900 3.~~33861033~~06740633 0.00000000 0.00000000 3-A 72,395,000.00 7.00000% ~~754~~750.~~64217432~~61825844 4.~~40207929~~37860653 0.00000000 0.00000000 3-AP 542,621.00 0.00000% ~~923~~917.~~44726798~~62047543 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.00000% ~~568~~562.~~86834625~~55443031 3.~~31840453~~28156006 0.00000000 0.00000000 B1 11,767,000.00 7.~~21857~~21866% ~~991~~990.~~89865216~~93881703 5.~~96674513~~96104190 0.00000000 0.00000000 B2 6,538,000.00 7.~~21857~~21866% ~~991~~990.~~89865249~~93881768 5.~~96674518~~96104160 0.00000000 0.00000000 B3 3,922,000.00 7.~~21857~~21866% ~~991~~990.~~89865120~~93881693 5.~~96674401~~96104284 0.00000000 0.00000000 B4 6,014,000.00 7.~~21857~~21866% ~~991~~990.~~89865148~~93881610 5.~~96674426~~96104257 0.00000000 0.00000000 B5 2,876,000.00 7.~~21857~~21866% ~~991~~990.~~89865090~~93881433 5.~~96674548~~96104312 0.00000000 0.00000000 B6 2,880,253.00 7.~~21857~~21866% ~~991~~990.~~89869779~~93886197 5.~~96674667~~96104231 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.15000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 4.~~95358367~~87898192 0.00000000 ~~867~~854.~~37455584~~11201142 1-A2 0.00000000 0.00000000 10.~~40965427~~76299120 0.00000000 ~~128~~44.~~05445720~~48195720 1-A3 0.00000000 0.00000000 10.~~39979640~~75765560 0.00000000 ~~128~~44.~~05445720~~48195720 1-A4 0.00000000 0.00000000 5.~~15008783~~05671118 0.00000000 ~~848~~833.~~67872077~~63818629 1-A5 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A6 0.00000000 0.00000000 5.95832992 0.00000000 1000.00000000 1-A7 0.00000000 0.00000000 5.95833300 0.00000000 1000.00000000 1-A9 0.00000000 0.00000000 5.95833332 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.70833342 0.00000000 1000.00000000 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~987.~~32769335~~15560204 1-AX 0.00000000 0.00000000 43.~~09205067~~73324161 0.00000000 ~~626~~582.~~55822455~~99261661 2-A1 0.00000000 0.00000000 3.~~33861033~~06740633 0.00000000 ~~566~~527.~~29040900~~42791967 2-A2 0.00000000 0.00000000 1.~~49980633~~22696250 0.00000000 ~~566~~527.~~29040900~~42791967 2-A3 0.00000000 0.00000000 2.~~86606850~~78426117 0.00000000 ~~566~~527.~~29040900~~42791967 2-A4 0.00000000 0.00000000 5.83333279 0.00000000 1000.00000000 2-A5 0.00000000 0.00000000 6.25000817 0.00000000 1000.00000000 2-A6 0.00000000 0.00000000 3.~~33861033~~06740633 0.00000000 ~~566~~527.~~29040900~~42791967 3-A 0.00000000 0.00000000 4.~~40207929~~37860653 0.00000000 ~~750~~719.~~61825844~~43000898 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~917~~912.~~62047543~~09184680 3-AX 0.00000000 0.00000000 3.~~31840453~~28156006 0.00000000 ~~562~~492.~~55440886~~16999191 B1 0.00000000 0.00000000 5.~~96674513~~96104190 0.00000000 ~~990~~989.~~93881703~~97402057 B2 0.00000000 0.00000000 5.~~96674518~~96104160 0.00000000 ~~990~~989.~~93881768~~97402111 B3 0.00000000 0.00000000 5.~~96674401~~96104284 0.00000000 ~~990~~989.~~93881693~~97402091 B4 0.00000000 0.00000000 5.~~96674426~~96104257 0.00000000 ~~990~~989.~~93881610~~97402062 B5 0.00000000 0.00000000 5.~~96674548~~96104312 0.00000000 ~~990~~989.~~93881433~~97401947 B6 0.00000000 0.00000000 5.~~96674667~~96104231 0.00000000 ~~990~~989.~~93886197~~97406478 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2119,~~293~~271,~~351~~713.9822 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~253~~257,~~389~~547.0355 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2119,~~546~~529,~~741~~260.0177 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~546~~517,~~451~~771.8471 Payment of Interest and Principal 2019,~~999~~011,~~455~~489.8406 Total Withdrawals (Pool Distribution Amount) 2119,~~545~~529,~~907~~260.6877 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~546~~516,~~451~~938.8438 MBIA Premium 0833.0033 Special Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~546~~517,~~451~~771.8471

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4951 0 0 0 4951 1514,~~514~~961,~~773~~943.0275 0.00 0.00 0.00 1514,~~514~~961,~~773~~943.0275 60 Days 2114 0 0 0 2114 85,~~330~~067,~~596~~481.6725 0.00 0.00 0.00 85,~~330~~067,~~596~~481.6725 90 Days 69 02 1 0 712 25,~~176~~391,~~347~~377.5600 0195,868.0086 ~~336~~290,~~169~~939.5816 0.00 25,~~512~~878,~~517~~185.1402 120 Days 31 0 52 0 83 1289,~~058,249~~961.5564 0.00 1836,~~600,932~~007.1325 0.00 21,~~659~~125,~~181~~968.6889 150 Days 2 0 35 0 57 1773,~~052,352~~682.8589 0.00 ~~576~~1,~~966~~758,395.9673 0.00 12,~~629~~532,~~319~~078.8162 180+ Days 34 1 1215 12 1722 12,~~270~~191,~~914~~547.2038 345,100.62 5,~~195~~754,~~444~~791.4473 ~~331~~481,~~952~~091.7739 78,~~143~~772,~~412~~531.0312 Totals 8481 13 2123 12 ~~107~~109 2928,~~403~~675,~~233~~993.8591 ~~345~~540,~~100~~969.6248 78,~~709~~640,~~513~~133.1187 ~~331~~481,~~952~~091.7739 3738,~~789~~338,~~800~~188.3565 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 45.~~627007~~029586% 0.000000% 0.000000% 0.000000% 45.~~627007~~029586% 4.~~436370~~495764% 0.000000% 0.000000% 0.000000% 4.~~436370~~495764% 60 Days 1.~~983003~~380671% 0.000000% 0.000000% 0.000000% 1.~~983003~~380671% 21.~~382092~~522676% 0.000000% 0.000000% 0.000000% 21.~~382092~~522676% 90 Days 0.~~566572~~887574% 0.~~000000~~197239% 0.~~094429~~098619% 0.000000% 01.~~661001~~183432% 01.~~622315~~620001% 0.~~000000~~058855% 0.~~096126~~087421% 0.000000% 01.~~718441~~766277% 120 Days 0.~~283286~~098619% 0.000000% 0.~~472144~~197239% 0.000000% 0.~~755430~~295858% 0.~~302601~~087128% 0.000000% 0.~~457778~~251203% 0.000000% 0.~~760379~~338331% 150 Days 0.~~188857~~197239% 0.000000% 0.~~283286~~493097% 0.000000% 0.~~472144~~690335% 0.~~300915~~232476% 0.000000% 0.~~164981~~528363% 0.000000% 0.~~465896~~760839% 180+ Days 0.~~283286~~394477% 0.~~094429~~098619% 1.~~133144~~479290% 0.~~094429~~197239% 12.~~605288~~169625% 0.~~363411~~658516% 0.~~098680~~103696% 1.~~485611~~729199% 0.~~094920~~144558% 2.~~042622~~635969% Totals 7.~~932011~~988166% 0.~~094429~~295858% 12.~~983003~~268245% 0.~~094429~~197239% 10.~~103872~~749507% 8.~~407704~~616560% 0.~~098680~~162550% 2.~~204496~~596187% 0.~~094920~~144558% 1011.~~805800~~519856%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~119~~83,~~251~~844.2797 0.00 0.00 0.00 ~~119~~83,~~251~~844.2797 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 ~~119~~83,~~251~~844.2797 0.00 0.00 0.00 ~~119~~83,~~251~~844.2797 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 6.~~250000~~666667% 0.000000% 0.000000% 0.000000% 6.~~250000~~666667% 32.~~040911~~346586% 0.000000% 0.000000% 0.000000% 32.~~040911~~346586% 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 6.~~250000~~666667% 0.000000% 0.000000% 0.000000% 6.~~250000~~666667% 32.~~040911~~346586% 0.000000% 0.000000% 0.000000% 32.~~040911~~346586% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1B No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2225 0 0 0 2225 67,~~865~~995,~~299~~277.1005 0.00 0.00 0.00 67,~~865~~995,~~299~~277.1005 60 Days 116 0 0 0 116 52,~~955~~646,~~780~~575.9228 0.00 0.00 0.00 52,~~955~~646,~~780~~575.9228 90 Days 25 01 01 0 27 ~~619~~4,~~896~~259,989.3603 040,500.0008 0290,939.0016 0.00 ~~619~~4,~~896~~591,428.3627 120 Days 1 0 0 2 0 21 289,961.64 0.00 0.00 ~~720,316.54~~ 0.00 ~~720~~289,~~316~~961.5464 150 Days 10 0 2 0 32 ~~920,833~~0.9000 0.00 ~~427~~720,~~828~~316.3454 0.00 1720,~~348,662~~316.2454 180 Days 01 0 810 0 811 0920,833.0090 0.00 3,~~502~~930,~~612~~440.0943 0.00 34,~~502~~851,~~612~~274.0933 Totals 3638 01 1213 0 4852 1416,~~361~~112,~~810~~636.2890 040,500.0008 4,~~650~~941,~~756~~696.9713 0.00 1921,~~012~~094,~~567~~833.2511 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.~~021938~~761905% 0.000000% 0.000000% 0.000000% 4.~~021938~~761905% 34.~~380937~~133136% 0.000000% 0.000000% 0.000000% 34.~~380937~~133136% 60 Days 21.~~010969~~142857% 0.000000% 0.000000% 0.000000% 21.~~010969~~142857% 21.~~933029~~368140% 0.000000% 0.000000% 0.000000% 21.~~933029~~368140% 90 Days 0.~~365631~~952381% 0.~~000000~~190476% 0.~~000000~~190476% 0.000000% 01.~~365631~~333333% 02.~~305279~~202189% 0.~~000000~~020936% 0.~~000000~~150400% 0.000000% 02.~~305279~~373526% 120 Days 0.~~000000~~190476% 0.000000% 0.~~365631~~000000% 0.000000% 0.~~365631~~190476% 0.~~000000~~149895% 0.000000% 0.~~354733~~000000% 0.000000% 0.~~354733~~149895% 150 Days 0.~~182815~~000000% 0.000000% 0.~~365631~~380952% 0.000000% 0.~~548446~~380952% 0.~~453481~~000000% 0.000000% 0.~~210692~~372366% 0.000000% 0.~~664172~~372366% 180 Days 0.~~000000~~190476% 0.000000% 1.~~462523~~904762% 0.000000% 12.~~462523~~095238% 0.~~000000~~476022% 0.000000% 12.~~724923~~031830% 0.000000% 12.~~724923~~507853% Totals 67.~~581353~~238095% 0.~~000000~~190476% 2.~~193784~~476190% 0.000000% 89.~~775137~~904762% 78.~~072725~~329382% 0.~~000000~~020936% 2.~~290347~~554596% 0.000000% 910.~~363072~~904915% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1915 0 0 0 1915 75,~~046~~074,~~088~~092.5673 0.00 0.00 0.00 75,~~046~~074,~~088~~092.5673 60 Days 46 0 0 0 46 12,~~202~~026,~~201~~504.6560 0.00 0.00 0.00 12,~~202~~026,~~201~~504.6560 90 Days 12 0 10 0 2 ~~392~~605,~~130~~102.8668 0.00 ~~336,169~~0.5800 0.00 ~~728~~605,~~300~~102.4468 120 Days 30 0 21 0 5 1~~,058,249~~ 0.5500 0.00 ~~753~~336,~~512~~169.5358 0.00 1336,~~811,762~~169.0858 150 Days 02 0 03 0 05 0773,682.0089 0.00 01,038,079.0019 0.00 01,811,762.0008 180 Days 3 1 3 1 8 1,270,~~914~~713.2048 345,100.62 1,428,013.91 331,952.77 3,375,~~981~~780.5078 Totals 3028 1 67 1 3837 109,~~969~~750,~~584~~096.8238 345,100.62 2,~~517~~802,~~696~~262.0268 331,952.77 1413,~~164~~229,~~334~~412.2345 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 76.~~818930~~465517% 0.000000% 0.000000% 0.000000% 76.~~818930~~465517% 86.~~507835~~492629% 0.000000% 0.000000% 0.000000% 86.~~507835~~492629% 60 Days 12.~~646091~~586207% 0.000000% 0.000000% 0.000000% 12.~~646091~~586207% 12.~~451604~~593044% 0.000000% 0.000000% 0.000000% 12.~~451604~~593044% 90 Days 0.~~411523~~862069% 0.000000% 0.~~411523~~000000% 0.000000% 0.~~823045~~862069% 0.~~473480~~774268% 0.000000% 0.~~405910~~000000% 0.000000% 0.~~879390~~774268% 120 Days 10.~~234568~~000000% 0.000000% 0.~~823045~~431034% 0.000000% 20.~~057613~~431034% 10.~~277789~~000000% 0.000000% 0.~~909833~~430151% 0.000000% 20.~~187621~~430151% 150 Days 0.~~000000~~862069% 0.000000% 01.~~000000~~293103% 0.000000% 02.~~000000~~155172% 0.~~000000~~989977% 0.000000% 01.~~000000~~328289% 0.000000% 02.~~000000~~318267% 180 Days 1.~~234568~~293103% 0.~~411523~~431034% 1.~~234568~~293103% 0.~~411523~~431034% 3.~~292181~~448276% 1.~~534572~~625960% 0.~~416693~~441579% 1.~~724263~~827236% 0.~~400818~~424755% 4.~~076346~~319530% Totals 12.~~345679~~068966% 0.~~411523~~431034% 23.~~469136~~017241% 0.~~411523~~431034% 15.~~637860~~948276% 1312.~~245281~~475878% 0.~~416693~~441579% 3.~~040005~~585676% 0.~~400818~~424755% 1716.~~102797~~927888% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 79 0 0 0 79 1,~~484~~570,~~134~~432.0906 0.00 0.00 0.00 1,~~484~~570,~~134~~432.0906 60 Days 62 0 0 0 62 1394,~~172,614~~401.1037 0.00 0.00 0.00 1394,~~172,614~~401.1037 90 Days 32 01 0 0 3 1526,~~164,320~~285.3429 0155,368.0078 0.00 0.00 1681,~~164,320~~654.3407 120 Days 0 0 1 0 1 0.00 0.00 ~~127~~499,~~103~~837.0667 0.00 ~~127~~499,~~103~~837.0667 150 Days 10 0 10 0 20 ~~131,518~~0.9500 0.00 ~~149,138~~0.6200 0.00 ~~280,657~~0.5700 180 Days 0 0 12 0 1 3 0.00 0.00 ~~264~~396,~~818~~337.4439 0149,138.0062 ~~264~~545,~~818~~476.4401 Totals 1713 01 3 01 2018 32,~~952~~491,~~587~~118.4872 0155,368.0078 ~~541~~896,~~060~~175.1206 0149,138.0062 43,~~493~~691,~~647~~801.6018 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 34.~~517588~~761905% 0.000000% 0.000000% 0.000000% 34.~~517588~~761905% 3.~~488149~~876829% 0.000000% 0.000000% 0.000000% 3.~~488149~~876829% 60 Days 31.~~015075~~058201% 0.000000% 0.000000% 0.000000% 31.~~015075~~058201% 20.~~755986~~973634% 0.000000% 0.000000% 0.000000% 20.~~755986~~973634% 90 Days 1.~~507538~~058201% 0.~~000000~~529101% 0.000000% 0.000000% 1.~~507538~~587302% 21.~~736493~~299208% 0.~~000000~~383549% 0.000000% 0.000000% 21.~~736493~~682757% 120 Days 0.000000% 0.000000% 0.~~502513~~529101% 0.000000% 0.~~502513~~529101% 0.000000% 0.000000% 01.~~298729~~233919% 0.000000% 01.~~298729~~233919% 150 Days 0.~~502513~~000000% 0.000000% 0.~~502513~~000000% 0.000000% 10.~~005025~~000000% 0.~~309108~~000000% 0.000000% 0.~~350519~~000000% 0.000000% 0.~~659627~~000000% 180 Days 0.000000% 0.000000% 01.~~502513~~058201% 0.~~000000~~529101% 01.~~502513~~587302% 0.000000% 0.000000% 0.~~622401~~978414% 0.~~000000~~368169% 01.~~622401~~346583% Totals 86.~~542714~~878307% 0.~~000000~~529101% 1.~~507538~~587302% 0.~~000000~~529101% 109.~~050251~~523810% 96.~~289736~~149672% 0.~~000000~~383549% 12.~~271649~~212332% 0.~~000000~~368169% 109.~~561385~~113723% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3B No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0238,296.0094 0.00 0.00 0.00 0238,296.0094 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 0238,296.0094 0.00 0.00 0.00 0238,296.0094 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~886792% 0.000000% 0.000000% 0.000000% 01.~~000000~~886792% 01.~~000000~~391533% 0.000000% 0.000000% 0.000000% 01.~~000000~~391533% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~886792% 0.000000% 0.000000% 0.000000% 01.~~000000~~886792% 01.~~000000~~391533% 0.000000% 0.000000% 0.000000% 01.~~000000~~391533%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~253~~257,~~389~~547.0355

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 177,317.00 0.03390478% 177,317.00 0.~~05075430~~05333619% Fraud 10,459,705.00 2.00000009% 10,459,705.00 23.~~99393195~~14623445% Special Hazard 7,400,169.00 1.41498624% 7,~~139~~172,~~613~~108.4032 2.~~04360607~~15733945% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 8.~~999024~~990434% Weighted Average Pass-Through Rate 75.~~217840~~689256% Weighted Average Maturity(Stepdown Calculation ) ~~319~~318 Beginning Scheduled Collateral Loan Count 1,~~107~~059 Number Of Loans Paid In Full 4845 Ending Scheduled Collateral Loan Count 1,~~059~~014 Beginning Scheduled Collateral Balance ~~368~~349,~~149~~363,~~405~~485.0942 Ending Scheduled Collateral Balance ~~349~~332,~~363~~451,~~485~~543.4296 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 ~~349~~332,~~717~~800,~~738~~941.3380 Monthly P &I Constant 32,~~134~~981,~~055~~208.6342 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2018,~~760~~773,~~788~~010.5257 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~349~~332,~~363~~451,~~485~~543.4296 Scheduled Principal ~~373~~363,~~234~~767.4318 Unscheduled Principal 1816,~~412~~548,~~685~~174.2428

Group Level Collateral Statement Group Group 1A Group 1B Group 2 Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Weighted Average Coupon Rate 8.~~452425~~460644 8.~~888235~~881837 9.~~599244~~600909 Weighted Average Net Rate 8.~~447477~~210645 7.~~150000~~149999 7.~~500000~~500001 Weighted Average Maturity ~~348~~347 ~~348~~ 347 346 Beginning Loan Count ~~594~~16 ~~577~~547 ~~259~~243 Loans Paid In Full ~~578~~1 3022 1611 Ending Loan Count 1615 ~~547~~525 ~~243~~232 Beginning Scheduled Balance ~~219~~3,~~300~~919,~~410~~592.7936 ~~214~~202,~~960~~917,~~186~~590.8046 8882,~~771~~758,~~106~~232.0498 Ending scheduled Balance 3,~~919~~571,~~592~~138.3675 ~~202~~193,~~917~~298,~~590~~537.4668 8278,~~758~~090,~~232~~075.9868 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant 3330,~~733~~541.7241 1,~~727~~630,~~053~~477.7904 ~~757~~706,~~580~~334.9046 Scheduled Principal 32,~~162~~906.5418 ~~134~~128,~~873~~576.3319 4744,~~467~~205.9689 Unscheduled Principal ~~417~~345,~~469~~547.0943 119,~~907~~490,~~723~~476.0159 54,~~965~~623,~~405~~951.1041 Scheduled Interest 3027,~~571~~635.1823 1,~~592~~501,~~180~~900.4685 ~~710~~662,~~112~~128.9457 Servicing Fees ~~904~~816.2358 ~~311~~292,~~376~~850.0834 ~~155~~144,~~293~~889.5653 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 ~~266~~250,~~499~~482.0726 ~~133~~125,~~671~~044.6581 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 93.6357 32,~~127~~603.8839 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 2926,~~666~~818.9565 1958,~~014,211~~474.68 ~~418~~389,~~019~~590.8584 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.~~447477~~210644 7.150000 7.500000

Group Level Collateral Statement Group Group 3A Group 3B Total Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 9.~~116027~~115946 7.~~155138~~154610 8.~~999024~~990434 Weighted Average Net Rate 67.~~999999~~003445 6.~~905139~~904610 7.~~217839~~214845 Weighted Average Maturity ~~156~~155 ~~156~~155 ~~319~~318 Beginning Loan Count ~~200~~199 54 1,~~684~~059 Loans Paid In Full 10 1 045 ~~625~~ Ending Loan Count ~~199~~189 5453 1,~~059~~014 Beginning Scheduled Balance 42,~~675~~478,~~736~~542.8515 17,~~402~~289,~~151~~527.4147 ~~583~~349,~~109~~363,~~591~~485.8942 Ending scheduled Balance 4240,~~478~~438,~~542~~703.1530 17,~~289~~053,~~527~~088.4755 ~~349~~332,~~363~~451,~~485~~543.4296 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant ~~409~~408,~~874~~042.2756 205,812.95 32,~~134~~981,~~055~~208.6342 Scheduled Principal 85,~~679~~349.9816 102,~~050~~729.6276 ~~373~~363,~~234~~767.4318 Unscheduled Principal ~~111~~1,~~514~~954,489.7269 10133,~~573~~709.3216 1816,~~412~~548,~~685~~174.2428 Scheduled Interest ~~324~~322,~~194~~693.2940 103,~~762~~083.3319 2,~~760~~617,~~821~~441.2024 Servicing Fees 7574,~~252~~779.5394 3,~~625~~601.4499 ~~546~~516,~~451~~938.8438 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 6665,~~361~~930.7823 0.00 ~~466~~441,~~532~~457.5030 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 32,~~221~~696.5196 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 ~~182~~181,~~579~~983.9823 ~~100~~99,~~136~~481.8920 1,~~744~~656,~~615~~348.3560 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 ~~FeePass-Through~~Fee ~~Rate~~ 0.00 0.00 0.00 6Pass-Through Rate 5.~~999999~~140945 6.~~905139~~904610 75.~~217840~~689256

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