8-K 1 sac01009.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 2001-9 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 December 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 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 2001-9 Trust By: Wells Fargo Bank Minnesota, N.A. 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 2001-9 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: 2001-9 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% 36,~~702~~252,000.00 ~~171~~169,~~276~~176.00 450,000.00 1-A2 86358REM5 SEN 6.80000% 0.00 4746,~~294~~765.8403 0.00 1-A3 86358REN3 SEN 6.50000% 42,~~371~~052,~~348~~106.6476 ~~229~~227,~~511~~782.4724 ~~319~~1,~~241~~958,341.8907 1-A5 86358REP8 SEN 6.80000% 0.00 2,083.33 0.00 1-AP 86358RFS1 PO 0.00000% 46,~~218~~177.0928 0.00 4044.8010 1-AX 86358RFT9 SEN 6.80000% 0.00 1,~~007~~006.4263 0.00 2-A1 86358REQ6 SEN 5.25000% 6766,~~518~~341,~~629~~129.84 ~~295~~290,~~394~~242.0144 1,177,500.00 2-A2 86358RER4 SEN 7.00000% 0.00 ~~112~~110,~~387~~342.5470 0.00 2-A3 86358RES2 SEN 7.00000% 4847,~~320~~551,~~699~~045.4804 ~~281~~277,~~870~~381.7510 ~~769~~1,~~654~~493,117.4458 2-A5 86358RET0 SEN 6.65000% 4746,~~735~~612,~~570~~194.6406 ~~264~~258,~~534~~309.6224 12,~~123~~279,~~376~~038.5848 2-A6 86358REU7 SEN 7.00000% 0.00 7,125.00 0.00 2-AX 86358RFY8 SEN 7.00000% 0.00 7,~~792~~787.0458 0.00 3-A1 86358REV5 SEN 6.65000% 9894,~~016~~990,~~526~~795.3192 ~~543~~526,~~174~~407.9233 32,~~025~~839,~~730~~860.3971 3-A2 86358REW3 SEN 6.75000% 2120,~~317~~653,~~603~~418.3462 ~~119~~116,~~911~~175.5248 ~~664~~623,~~184~~384.7206 3-A3 86358REX1 SEN 6.15000% 8,~~787~~729,~~280~~807.3710 4544,~~034~~740.8126 57,~~473~~794.2716 3-A5 86358REY9 SEN 6.70000% 10,~~293~~351,~~719~~192.6390 57,~~473~~794.2716 (57,~~473~~794.2716) 3-A6 86358REZ6 SEN 6.75000% 0.00 12,~~561~~280.6880 0.00 3-A7 86358RFA0 SEN 6.75000% 14,000,000.00 78,750.00 0.00 3-AP 86358RFB8 PO 0.00000% 1,~~567~~565,~~015~~425.2591 0.00 1,~~589~~661.3416 3-AX 86358RFC6 SEN 6.75000% 0.00 2928,~~642~~515.4325 0.00 4-A1 86358RFD4 SEN 5.25000% 5958,~~343~~311,000.00 ~~259~~255,~~625~~110.62 1,032,000.00 4-A2 86358RFE2 SEN 6.85000% 0.00 8482,~~468~~950.1871 0.00 4-A3 86358RFF9 SEN 6.83000% 4544,~~807~~594,~~217~~627.3185 ~~260~~253,~~719~~817.4176 1,~~212~~345,~~589~~627.4693 4-A5 86358RFG7 SEN 6.85000% 22,~~903~~297,~~608~~313.6693 ~~130~~127,~~741~~280.4350 ~~606~~672,~~294~~813.7396 4-A6 86358RFH5 SEN 6.65000% 2726,~~484~~756,~~330~~776.3971 ~~152~~148,~~309~~277.0014 ~~727~~807,~~553~~376.6876 4-A7 86358RFJ1 SEN 6.85000% 0.00 3,500.00 0.00 4-AP 86358RFZ5 PO 0.00000% 312,~~821~~499.8361 0.00 ~~322~~318.2223 4-AX 86358RGA9 SEN 6.85000% 0.00 76,~~431~~804.7393 0.00 5-A1 86358RFK8 SEN 7.50000% 8682,~~545~~353,~~756~~838.5462 ~~540~~514,~~910~~711.9849 4,~~191~~442,~~917~~049.9236 5-AP 86358RGB7 PO 0.00000% 1,~~924~~881,~~285~~187.9773 0.00 4324,~~098~~164.2510 5-AX 86358RGC5 SEN 7.50000% 0.00 1,~~211~~207.8158 0.00 6-A1 86358RFL6 SEN 32.~~02000~~70000% 7471,~~693~~529,~~095~~541.1294 ~~187~~160,~~977~~941.6247 32,~~163~~549,~~553~~524.1824 6-A2 86358RFM4 SEN 2.~~97000~~65000% 5552,~~089~~756,~~477~~216.3527 ~~136~~116,~~346~~503.4631 21,~~333~~880,~~261~~387.0744 6-A3 86358RFN2 SEN 5.~~48000~~80000% 0.00 ~~341~~345,~~098~~726.4712 0.00 6-A5 86358RFP7 SEN 5.~~53000~~85000% 0.00 ~~253~~257,~~870~~186.6755 0.00 6-A6 86358RFQ5 SEN 8.50000% 0.00 17,875.00 0.00 6-AP 86358RGD3 PO 0.00000% 1,~~855~~787,~~818~~980.9913 0.00 6745,~~838~~444.8568 6-AX 86358RGE1 SEN 8.50000% 0.00 ~~514~~539.0174 0.00 A4 86358RFR3 SEN 6.50000% 54,000,000.00 292,500.00 0.00 B1 86358RFU6 SUB 7.~~23552~~23311% 23,~~440~~421,~~835~~181.0348 141,~~338~~173.9433 19,~~653~~819.5581 B2 86358RFV4 SUB 7.~~23552~~23311% 7,~~499~~493,~~631~~343.8794 45,~~219~~166.8182 6,~~287~~341.9313 B3 86358RFW2 SUB 7.~~23552~~23311% 4,~~683~~679,~~781~~854.2622 28,~~241~~208.3425 3,~~927~~960.0325 B4 86358REH6 SUB 7.~~23552~~23311% 2,~~809~~807,~~870~~514.0516 16,~~942~~922.4055 2,~~355~~375.8982 B5 86358REJ2 SUB 7.~~23552~~23311% 1,~~871~~870,~~917~~348.6821 11,~~286~~273.9270 1,~~569~~582.4875 B6 86358REK9 SUB 7.~~23552~~23311% 1,~~896~~894,~~465~~875.1510 11,~~434~~421.9353 1,~~590~~603.0651 LT-R SAC019LTR SEN 0.00000% 0.00 0.00 0.00 R SAC01009R SEN 6.80000% 0.00 0.00 0.00 Totals ~~868~~847,~~838~~893,~~524~~393.7933 5,~~232~~101,~~390~~763.3867 2023,~~945~~658,~~131~~337.4613

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 3635,~~252~~802,000.00 ~~621~~619,~~276~~176.00 0.00 1-A2 0.00 0.00 4746,~~294~~765.8403 0.00 1-A3 0.00 4240,~~052~~093,~~106~~765.7668 ~~548~~2,~~753~~186,123.3631 0.00 1-A5 0.00 0.00 2,083.33 0.00 1-AP 0.00 46,~~177~~133.2818 4044.8010 0.00 1-AX 0.00 0.00 1,~~007~~006.4263 0.00 2-A1 0.00 6665,~~341~~163,~~129~~629.84 1,~~472~~467,~~894~~742.0144 0.00 2-A2 0.00 0.00 ~~112~~110,~~387~~342.5470 0.00 2-A3 0.00 4746,~~551~~057,~~045~~927.0446 1,~~051~~770,~~525~~498.1968 0.00 2-A5 0.00 4644,~~612~~333,~~194~~155.0658 12,~~387~~537,~~911~~347.2072 0.00 2-A6 0.00 0.00 7,125.00 0.00 2-AX 0.00 0.00 7,~~792~~787.0458 0.00 3-A1 0.00 9492,~~990~~150,~~795~~935.9221 3,~~568~~366,~~905~~268.3104 0.00 3-A2 0.00 20,~~653~~030,~~418~~034.6256 ~~784~~739,~~096~~559.2454 0.00 3-A3 0.00 8,~~729~~672,~~807~~012.1094 102,~~508~~534.0842 0.00 3-A5 0.00 10,~~351~~408,~~192~~987.9006 0.00 0.00 3-A6 0.00 0.00 12,~~561~~280.6880 0.00 3-A7 0.00 14,000,000.00 78,750.00 0.00 3-AP 0.00 1,~~565~~563,~~425~~764.9175 1,~~589~~661.3416 0.00 3-AX 0.00 0.00 2928,~~642~~515.4325 0.00 4-A1 0.00 5857,~~311~~279,000.00 1,~~291~~287,~~625~~110.62 0.00 4-A2 0.00 0.00 8482,~~468~~950.1871 0.00 4-A3 0.00 4443,~~594~~248,~~627~~999.8593 1,~~473~~599,~~308~~445.8769 0.00 4-A5 0.00 2221,~~297~~624,~~313~~499.9396 ~~737~~800,~~036~~094.1646 0.00 4-A6 0.00 2625,~~756~~949,~~776~~399.7196 ~~879~~955,~~862~~653.6890 0.00 4-A7 0.00 0.00 3,500.00 0.00 4-AP 0.00 312,~~499~~181.6138 ~~322~~318.2223 0.00 4-AX 0.00 0.00 76,~~431~~804.7393 0.00 5-A1 0.00 8277,~~353~~911,~~838~~789.6226 4,~~732~~956,~~828~~760.9085 0.00 5-AP 0.00 1,~~881~~857,~~187~~023.7362 4324,~~098~~164.2510 0.00 5-AX 0.00 0.00 1,~~211~~207.8158 0.00 6-A1 0.00 7168,~~529~~980,~~541~~017.9471 32,~~351~~710,~~530~~465.8071 0.00 6-A2 0.00 5250,~~756~~875,~~216~~828.2784 21,~~469~~996,~~607~~890.5375 0.00 6-A3 0.00 0.00 ~~341~~345,~~098~~726.4712 0.00 6-A5 0.00 0.00 ~~253~~257,~~870~~186.6755 0.00 6-A6 0.00 0.00 17,875.00 0.00 6-AP 0.00 1,~~787~~742,~~980~~535.1345 6745,~~838~~444.8568 0.00 6-AX 0.00 0.00 ~~514~~539.0174 0.00 A4 0.00 54,000,000.00 292,500.00 0.00 B1 0.00 23,~~421~~401,~~181~~361.4867 160,~~992~~993.4914 0.00 B2 0.00 7,~~493~~487,~~343~~002.9481 51,507.7495 0.00 B3 0.00 4,~~679~~675,~~854~~893.2297 32,168.3750 0.00 B4 0.00 2,~~807~~805,~~514~~138.1635 19,298.2937 0.00 B5 0.00 1,~~870~~868,~~348~~765.2146 12,856.4045 0.00 B6 0.00 1,~~894~~893,~~875~~271.1059 13,~~024~~025.9904 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~847~~824,~~893~~235,~~393~~056.3322 2628,~~177~~760,~~521~~100.8480 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 36,~~702~~252,000.00 3812,~~109~~182.7804 ~~411~~437,~~890~~817.2296 0.00 0.00 1-A2 0.00 0.00 0.00 0.00 0.00 0.00 1-A3 50,000,000.00 42,~~371~~052,~~348~~106.6476 2753,~~036~~014.0966 ~~292~~1,~~205~~905,326.8042 0.00 0.00 1-A5 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 46,391.00 46,~~218~~177.0928 4041.8003 03.0007 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,963,000.00 6766,~~518~~341,~~629~~129.84 4629,~~892~~046.4429 1,~~130~~148,~~607~~453.5671 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 50,000,000.00 4847,~~320~~551,~~699~~045.4804 3036,~~650~~831.5186 ~~739~~1,~~003~~456,285.9472 0.00 0.00 2-A5 50,000,000.00 4746,~~735~~612,~~570~~194.6406 4456,~~737~~218.0477 12,~~078~~222,~~639~~819.5471 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 9894,~~016~~990,~~526~~795.3192 ~~104~~103,~~576~~122.8150 2,~~921~~736,~~153~~738.5721 0.00 0.00 3-A2 21,753,000.00 2120,~~317~~653,~~603~~418.3462 22,~~955~~636.8965 ~~641~~600,~~228~~747.8341 0.00 0.00 3-A3 9,014,000.00 8,~~787~~729,~~280~~807.3710 12,~~986~~098.4265 55,~~486~~695.8551 0.00 0.00 3-A5 10,067,000.00 10,~~293~~351,~~719~~192.6390 0.00 0.00 (57,~~473~~794.2716) 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,~~567~~565,~~015~~425.2591 1,~~432~~441.5358 ~~156~~219.8058 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 4-A1 63,471,000.00 5958,~~343~~311,000.00 3532,~~101~~256.2202 ~~996~~999,~~898~~743.7898 0.00 0.00 4-A2 0.00 0.00 0.00 0.00 0.00 0.00 4-A3 50,000,000.00 4544,~~807~~594,~~217~~627.3185 4142,~~243~~058.5773 1,~~171~~303,~~345~~569.8920 0.00 0.00 4-A5 25,000,000.00 22,~~903~~297,~~608~~313.6693 2021,~~621~~029.7936 ~~585~~651,~~672~~784.9460 0.00 0.00 4-A6 30,000,000.00 2726,~~484~~756,~~330~~776.3971 2425,~~746~~235.1424 ~~702~~782,~~807~~141.5352 0.00 0.00 4-A7 0.00 0.00 0.00 0.00 0.00 0.00 4-AP 314,106.00 312,~~821~~499.8361 ~~291~~293.2508 3025.9715 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 98,145,000.00 8682,~~545~~353,~~756~~838.5462 ~~164~~159,~~472~~854.7428 4,~~027~~282,~~445~~195.1808 0.00 0.00 5-AP 2,030,855.00 1,~~924~~881,~~285~~187.9773 8,~~425~~363.2367 3415,~~673~~800.0243 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 6-A1 90,000,000.00 7471,~~693~~529,~~095~~541.1294 4845,~~424~~362.5577 32,~~115~~504,~~128~~161.6447 0.00 0.00 6-A2 66,379,000.00 5552,~~089~~756,~~477~~216.3527 3533,~~715~~457.2506 21,~~297~~846,~~545~~930.8238 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,~~855~~787,~~818~~980.9913 1,~~121~~086.1674 6644,~~717~~357.6994 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,~~440~~421,~~835~~181.0348 19,~~653~~819.5581 0.00 0.00 0.00 B2 7,524,000.00 7,~~499~~493,~~631~~343.8794 6,~~287~~341.9313 0.00 0.00 0.00 B3 4,699,000.00 4,~~683~~679,~~781~~854.2622 3,~~927~~960.0325 0.00 0.00 0.00 B4 2,819,000.00 2,~~809~~807,~~870~~514.0516 2,~~355~~375.8982 0.00 0.00 0.00 B5 1,878,000.00 1,~~871~~870,~~917~~348.6821 1,~~569~~582.4875 0.00 0.00 0.00 B6 1,902,627.23 1,~~896~~894,~~465~~875.1510 1,~~590~~603.0651 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 ~~868~~847,~~838~~893,~~524~~393.7933 ~~733~~721,~~965~~314.1525 2022,~~268~~994,~~639~~817.5705 (57,~~473~~794.2716) 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 3635,~~252~~802,000.00 0.~~94156148~~92987377 450,000.00 1-A2 0.00 0.00 0.00000000 0.00 1-A3 ~~319~~1,~~241~~958,341.8907 4240,~~052~~093,~~106~~765.7668 0.~~84104214~~80187531 ~~319~~1,~~241~~958,341.8907 1-A5 0.00 0.00 0.00000000 0.00 1-AP 4044.8010 46,~~177~~133.2818 0.~~99539307~~99444246 4044.8010 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,177,500.00 6665,~~341~~163,~~129~~629.84 0.~~92187832~~90551575 1,177,500.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 ~~769~~1,~~654~~493,117.4458 4746,~~551~~057,~~045~~927.0446 0.~~95102090~~92115855 ~~769~~1,~~654~~493,117.4458 2-A5 12,~~123~~279,~~376~~038.5848 4644,~~612~~333,~~194~~155.0658 0.~~93224388~~88666311 12,~~123~~279,~~376~~038.5848 2-A6 0.00 0.00 0.00000000 0.00 2-AX 0.00 0.00 0.00000000 0.00 3-A1 32,~~025~~839,~~730~~860.3971 9492,~~990~~150,~~795~~935.9221 0.~~94990796~~92150935 32,~~025~~839,~~730~~860.3971 3-A2 ~~664~~623,~~184~~384.7206 20,~~653~~030,~~418~~034.6256 0.~~94945151~~92079412 ~~664~~623,~~184~~384.7206 3-A3 57,~~473~~794.2716 8,~~729~~672,~~807~~012.1094 0.~~96847205~~96206045 57,~~473~~794.2716 3-A5 (57,~~473~~794.2716) 10,~~351~~408,~~192~~987.9006 1.~~02823015~~03397110 (57,~~473~~794.2716) 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,~~589~~661.3416 1,~~565~~563,~~425~~764.9175 0.~~99476882~~99371321 1,~~589~~661.3416 3-AX 0.00 0.00 0.00000000 0.00 4-A1 1,032,000.00 5857,~~311~~279,000.00 0.~~91870303~~90244364 1,032,000.00 4-A2 0.00 0.00 0.00000000 0.00 4-A3 1,~~212~~345,~~589~~627.4693 4443,~~594~~248,~~627~~999.8593 0.~~89189256~~86498000 1,~~212~~345,~~589~~627.4693 4-A5 ~~606~~672,~~294~~813.7396 2221,~~297~~624,~~313~~499.9396 0.~~89189256~~86498000 ~~606~~672,~~294~~813.7396 4-A6 ~~727~~807,~~553~~376.6876 2625,~~756~~949,~~776~~399.7196 0.~~89189256~~86498000 ~~727~~807,~~553~~376.6876 4-A7 0.00 0.00 0.00000000 0.00 4-AP ~~322~~318.2223 312,~~499~~181.6138 0.~~99488583~~99387271 ~~322~~318.2223 4-AX 0.00 0.00 0.00000000 0.00 5-A1 4,~~191~~442,~~917~~049.9236 8277,~~353~~911,~~838~~789.6226 0.~~83910376~~79384369 4,~~191~~442,~~917~~049.9236 5-AP 4324,~~098~~164.2510 1,~~881~~857,~~187~~023.7362 0.~~92630332~~91440483 4324,~~098~~164.2510 5-AX 0.00 0.00 0.00000000 0.00 6-A1 32,~~163~~549,~~553~~524.1824 7168,~~529~~980,~~541~~017.9471 0.~~79477269~~76644464 32,~~163~~549,~~553~~524.1824 6-A2 21,~~333~~880,~~261~~387.0744 5250,~~756~~875,~~216~~828.2784 0.~~79477269~~76644464 21,~~333~~880,~~261~~387.0744 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 6745,~~838~~444.8568 1,~~787~~742,~~980~~535.1345 0.~~81002528~~78943705 6745,~~838~~444.8568 6-AX 0.00 0.00 0.00000000 0.00 A4 0.00 54,000,000.00 1.00000000 0.00 B1 19,~~653~~819.5581 23,~~421~~401,~~181~~361.4867 0.~~99592556~~99508278 19,~~653~~819.5581 B2 6,~~287~~341.9313 7,~~493~~487,~~343~~002.9481 0.~~99592556~~99508278 6,~~287~~341.9313 B3 3,~~927~~960.0325 4,~~679~~675,~~854~~893.2297 0.~~99592556~~99508278 3,~~927~~960.0325 B4 2,~~355~~375.8982 2,~~807~~805,~~514~~138.1635 0.~~99592556~~99508278 2,~~355~~375.8982 B5 1,~~569~~582.4875 1,~~870~~868,~~348~~765.2146 0.~~99592556~~99508278 1,~~569~~582.4875 B6 1,~~590~~603.0651 1,~~894~~893,~~875~~271.1059 0.~~99592557~~99508278 1,~~590~~603.0651 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 2023,~~945~~658,~~131~~337.4613 ~~847~~824,~~893~~235,~~393~~056.3322 0.~~90124143~~87609455 2023,~~945~~658,~~131~~337.4613

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 ~~953~~941.~~24918186~~56147733 0.~~98981300~~31640019 1011.~~69789154~~37130435 0.00000000 1-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 50,000,000.00 ~~847~~841.~~42697280~~04213520 01.~~54072180~~06029320 538.~~84411600~~10652840 0.00000000 1-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 46,391.00 ~~996~~995.~~27276842~~39307193 0.~~87948093~~88443879 0.~~00000000~~06617663 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,963,000.00 ~~938~~921.~~24089935~~87832414 0.~~65161875~~40362811 15.~~71095646~~95894710 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 50,000,000.00 ~~966~~951.~~41398960~~02090080 0.~~61301020~~73663720 1429.~~78007880~~12571440 0.00000000 2-A5 50,000,000.00 ~~954~~932.~~71141280~~24388120 01.~~89474080~~12437540 2144.~~57279080~~45639420 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 ~~980~~949.~~16526310~~90795920 1.~~04576810~~03122500 2927.~~21153570~~36738210 0.00000000 3-A2 21,753,000.00 ~~979~~949.~~98452351~~45150646 1.~~05529766~~04062198 2927.~~47771940~~61676137 0.00000000 3-A3 9,014,000.00 ~~974~~968.~~84805525~~47205458 0.~~22037053~~23282117 6.~~15563013~~17877857 0.00000000 3-A5 10,067,000.00 ~~1022~~1028.~~52107182~~23014801 0.00000000 0.00000000 (5.~~70907619~~74095162) 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 ~~995~~994.~~77878421~~76881889 0.~~91031851~~91606944 0.~~09964046~~13953477 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 63,471,000.00 ~~934~~918.~~96242378~~70302973 0.~~55302768~~50820091 15.~~70636637~~75119314 0.00000000 4-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 50,000,000.00 ~~916~~891.~~14434620~~89255700 0.~~82487140~~84117460 2326.~~42691780~~07138400 0.00000000 4-A5 25,000,000.00 ~~916~~891.~~14434640~~89255720 0.~~82487160~~84117440 2326.~~42691760~~07138400 0.00000000 4-A6 30,000,000.00 ~~916~~891.~~14434633~~89255700 0.~~82487133~~84117467 2326.~~42691767~~07138400 0.00000000 4-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 314,106.00 ~~995~~994.~~91166676~~88583472 0.~~92723476~~93306081 0.~~09859729~~08006851 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 98,145,000.00 ~~881~~839.~~81523807~~10376097 1.~~67581374~~62875623 4143.~~03566336~~63131163 0.00000000 5-AP 2,030,855.00 ~~947~~926.~~52504241~~30332052 4.~~14861228~~11829993 177.~~07311453~~78018618 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 90,000,000.00 ~~829~~794.~~92327911~~77268822 0.~~53805056~~50403078 3427.~~61254044~~82401633 0.00000000 6-A2 66,379,000.00 ~~829~~794.~~92327920~~77268820 0.~~53805044~~50403079 3427.~~61254041~~82401633 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 ~~840~~810.~~75894503~~02527506 0.~~50792955~~49233593 3020.~~22573589~~09589030 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 ~~996~~995.~~76128035~~92556363 0.~~83571672~~84278649 0.00000000 0.00000000 B2 7,524,000.00 ~~996~~995.~~76127990~~92556353 0.~~83571637~~84278708 0.00000000 0.00000000 B3 4,699,000.00 ~~996~~995.~~76128112~~92556289 0.~~83571611~~84278570 0.00000000 0.00000000 B4 2,819,000.00 ~~996~~995.~~76128060~~92556226 0.~~83571834~~84278822 0.00000000 0.00000000 B5 1,878,000.00 ~~996~~995.~~76127796~~92556443 0.~~83571885~~84278488 0.00000000 0.00000000 B6 1,902,627.23 ~~996~~995.~~76127835~~92556551 0.~~83571809~~84278727 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 ~~941~~929.~~56147733~~87377279 0.~~94156148~~92987377 11.68770453 1-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A3 0.00000000 639.~~38483780~~16682140 ~~841~~801.~~04213520~~87531360 0.~~84104214~~80187531 639.~~38483780~~16682140 1-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.~~87948093~~95061542 ~~995~~994.~~39307193~~44245651 0.~~99539307~~99444246 0.~~87948093~~95061542 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 16.36257521 ~~921~~905.~~87832414~~51574893 0.~~92187832~~90551575 16.36257521 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 1529.~~39308880~~86235160 ~~951~~921.~~02090080~~15854920 0.~~95102090~~92115855 1529.~~39308880~~86235160 2-A5 0.00000000 2245.~~46753160~~58076960 ~~932~~886.~~24388120~~66311160 0.~~93224388~~88666311 2245.~~46753160~~58076960 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 3028.~~25730390~~39860710 ~~949~~921.~~90795920~~50935210 0.~~94990796~~92150935 3028.~~25730390~~39860710 3-A2 0.00000000 3028.~~53301706~~65738335 ~~949~~920.~~45150646~~79412311 0.~~94945151~~92079412 3028.~~53301706~~65738335 3-A3 0.00000000 6.~~37600067~~41159973 ~~968~~962.~~47205458~~06045485 0.~~96847205~~96206045 6.~~37600067~~41159973 3-A5 0.00000000 (5.~~70907619~~74095162) 1,~~028~~033.~~23014801~~97109963 1.~~02823015~~03397110 (5.~~70907619~~74095162) 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.~~00996532~~05560420 ~~994~~993.~~76881889~~71321469 0.~~99476882~~99371321 1.~~00996532~~05560420 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 16.25939405 ~~918~~902.~~70302973~~44363568 0.~~91870303~~90244364 16.25939405 4-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A3 0.00000000 2426.~~25178920~~91255860 ~~891~~864.~~89255700~~97999860 0.~~89189256~~86498000 2426.~~25178920~~91255860 4-A5 0.00000000 2426.~~25178920~~91255840 ~~891~~864.~~89255720~~97999840 0.~~89189256~~86498000 2426.~~25178920~~91255840 4-A6 0.00000000 2426.~~25178933~~91255867 ~~891~~864.~~89255700~~97999867 0.~~89189256~~86498000 2426.~~25178933~~91255867 4-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-AP 0.00000000 1.~~02583204~~01312933 ~~994~~993.~~88583472~~87270539 0.~~99488583~~99387271 1.~~02583204~~01312933 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 4245.~~71147710~~26006786 ~~839~~793.~~10376097~~84369311 0.~~83910376~~79384369 4245.~~71147710~~26006786 5-AP 0.00000000 2111.~~22172681~~89848611 ~~926~~914.~~30332052~~40482949 0.~~92630332~~91440483 2111.~~22172681~~89848611 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A1 0.00000000 3528.~~15059089~~32804711 ~~794~~766.~~77268822~~44464122 0.~~79477269~~76644464 3528.~~15059089~~32804711 6-A2 0.00000000 3528.~~15059085~~32804712 ~~794~~766.~~77268820~~44464123 0.~~79477269~~76644464 3528.~~15059085~~32804712 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 3020.~~73366544~~58822623 ~~810~~789.~~02527506~~43704883 0.~~81002528~~78943705 3020.~~73366544~~58822623 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.~~83571672~~84278649 995.~~92556363~~08277714 0.~~99592556~~99508278 0.~~83571672~~84278649 B2 0.00000000 0.~~83571637~~84278708 995.~~92556353~~08277645 0.~~99592556~~99508278 0.~~83571637~~84278708 B3 0.00000000 0.~~83571611~~84278570 995.~~92556289~~08277719 0.~~99592556~~99508278 0.~~83571611~~84278570 B4 0.00000000 0.~~83571834~~84278822 995.~~92556226~~08277758 0.~~99592556~~99508278 0.~~83571834~~84278822 B5 0.00000000 0.~~83571885~~84278488 995.~~92556443~~08277955 0.~~99592556~~99508278 0.~~83571885~~84278488 B6 0.00000000 0.~~83571809~~84278727 995.~~92556551~~08277825 0.~~99592557~~99508278 0.~~83571809~~84278727 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% 36,~~702~~252,000.00 ~~171~~169,~~276~~176.00 0.00 0.00 1-A2 0.00 6.80000% 8,~~346~~252,~~147~~651.7377 4746,~~294~~765.8403 0.00 0.00 1-A3 50,000,000.00 6.50000% 42,~~371~~052,~~348~~106.6476 ~~229~~227,~~511~~782.4724 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,~~218~~177.0928 0.00 0.00 0.00 1-AX 0.00 6.80000% 177,~~780~~640.3732 1,~~007~~006.4263 0.00 0.00 2-A1 71,963,000.00 5.25000% 6766,~~518~~341,~~629~~129.84 ~~295~~290,~~394~~242.0144 0.00 0.00 2-A2 0.00 7.00000% 1918,~~266~~915,~~435~~892.9916 ~~112~~110,~~387~~342.5470 0.00 0.00 2-A3 50,000,000.00 7.00000% 4847,~~320~~551,~~699~~045.4804 ~~281~~277,~~870~~381.7510 0.00 0.00 2-A5 50,000,000.00 6.65000% 4746,~~735~~612,~~570~~194.6406 ~~264~~258,~~534~~309.6224 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% 1,335,~~778~~013.7828 7,~~792~~787.0458 0.00 0.00 3-A1 100,000,000.00 6.65000% 9894,~~016~~990,~~526~~795.3192 ~~543~~526,~~174~~407.9233 0.00 0.00 3-A2 21,753,000.00 6.75000% 2120,~~317~~653,~~603~~418.3462 ~~119~~116,~~911~~175.5248 0.00 0.00 3-A3 9,014,000.00 6.15000% 8,~~787~~729,~~280~~807.3710 4544,~~034~~740.8126 0.00 0.00 3-A5 10,067,000.00 6.70000% 10,~~293~~351,~~719~~192.6390 57,~~473~~794.2716 0.00 0.00 3-A6 0.00 6.75000% 2,~~233~~183,~~188~~253.2790 12,~~561~~280.6880 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,~~567~~565,~~015~~425.2591 0.00 0.00 0.00 3-AX 0.00 6.75000% 5,~~269~~069,~~765~~377.1673 2928,~~642~~515.4325 0.00 0.00 4-A1 63,471,000.00 5.25000% 5958,~~343~~311,000.00 ~~259~~255,~~625~~110.62 0.00 0.00 4-A2 0.00 6.85000% 14,~~797~~531,~~344~~510.5964 8482,~~468~~950.1871 0.00 0.00 4-A3 50,000,000.00 6.83000% 4544,~~807~~594,~~217~~627.3185 ~~260~~253,~~719~~817.4176 0.00 0.00 4-A5 25,000,000.00 6.85000% 22,~~903~~297,~~608~~313.6693 ~~130~~127,~~741~~280.4350 0.00 0.00 4-A6 30,000,000.00 6.65000% 2726,~~484~~756,~~330~~776.3971 ~~152~~148,~~309~~277.0014 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% 312,~~821~~499.8361 0.00 0.00 0.00 4-AX 0.00 6.85000% 1,~~301~~192,~~909~~105.6607 76,~~431~~804.7393 0.00 0.00 5-A1 98,145,000.00 7.50000% 8682,~~545~~353,~~756~~838.5462 ~~540~~514,~~910~~711.9849 0.00 0.00 5-AP 2,030,855.00 0.00000% 1,~~924~~881,~~285~~187.9773 0.00 0.00 0.00 5-AX 0.00 7.50000% 193,~~889~~212.5228 1,~~211~~207.8158 0.00 0.00 6-A1 90,000,000.00 32.~~02000~~70000% 7471,~~693~~529,~~095~~541.1294 ~~187~~160,~~977~~941.6247 0.00 0.00 6-A2 66,379,000.00 2.~~97000~~65000% 5552,~~089~~756,~~477~~216.3527 ~~136~~116,~~346~~503.4631 0.00 0.00 6-A3 0.00 5.~~48000~~80000% 7471,~~693~~529,~~095~~541.1294 ~~341~~345,~~098~~726.4712 0.00 0.00 6-A5 0.00 5.~~53000~~85000% 5552,~~089~~756,~~477~~216.3527 ~~253~~257,~~870~~186.6755 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,~~855~~787,~~818~~980.9913 0.00 0.00 0.00 6-AX 0.00 8.50000% 7276,~~565~~198.9402 ~~514~~539.0174 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.~~23552~~23311% 23,~~440~~421,~~835~~181.0348 141,~~338~~173.9433 0.00 0.00 B2 7,524,000.00 7.~~23552~~23311% 7,~~499~~493,~~631~~343.8794 45,~~219~~166.8182 0.00 0.00 B3 4,699,000.00 7.~~23552~~23311% 4,~~683~~679,~~781~~854.2622 28,~~241~~208.3425 0.00 0.00 B4 2,819,000.00 7.~~23552~~23311% 2,~~809~~807,~~870~~514.0516 16,~~942~~922.4055 0.00 0.00 B5 1,878,000.00 7.~~23552~~23311% 1,~~871~~870,~~917~~348.6821 11,~~286~~273.9270 0.00 0.00 B6 1,902,627.23 7.~~23552~~23311% 1,~~896~~894,~~465~~875.1510 11,~~434~~421.9353 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,~~232~~101,~~390~~763.3867 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 ~~171~~169,~~276~~176.00 0.00 3635,~~252~~802,000.00 1-A2 0.00 0.00 4746,~~294~~765.8403 0.00 8,~~252~~086,~~651~~842.7760 1-A3 0.00 0.00 ~~229~~227,~~511~~782.4724 0.00 4240,~~052~~093,~~106~~765.7668 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,~~177~~133.2818 1-AX 0.00 0.00 1,~~007~~006.4263 0.00 177,~~640~~516.3216 2-A1 0.00 0.00 ~~295~~290,~~394~~242.0144 0.00 6665,~~341~~163,~~129~~629.84 2-A2 0.00 0.00 ~~112~~110,~~387~~342.5470 0.00 18,~~915~~507,~~892~~565.1624 2-A3 0.00 0.00 ~~281~~277,~~870~~381.7510 0.00 4746,~~551~~057,~~045~~927.0446 2-A5 0.00 0.00 ~~264~~258,~~534~~309.6224 0.00 4644,~~612~~333,~~194~~155.0658 2-A6 0.00 0.00 7,125.00 0.00 1,221,428.57 2-AX 0.00 0.00 7,~~792~~787.0458 0.00 1,~~335~~334,~~013~~583.2804 3-A1 0.00 0.00 ~~543~~526,~~174~~407.9233 0.00 9492,~~990~~150,~~795~~935.9221 3-A2 0.00 0.00 ~~119~~116,~~911~~175.5248 0.00 20,~~653~~030,~~418~~034.6256 3-A3 0.00 0.00 4544,~~034~~740.8126 0.00 8,~~729~~672,~~807~~012.1094 3-A5 0.00 0.00 57,~~473~~794.2716 0.00 10,~~351~~408,~~192~~987.9006 3-A6 0.00 0.00 12,~~561~~280.6880 0.00 2,~~183~~136,~~253~~044.9063 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,~~565~~563,~~425~~764.9175 3-AX 0.00 0.00 2928,~~642~~515.4325 0.00 54,~~069~~866,~~377~~748.7329 4-A1 0.00 0.00 ~~259~~255,~~625~~110.62 0.00 5857,~~311~~279,000.00 4-A2 0.00 0.00 8482,~~468~~950.1871 0.00 14,~~531~~262,~~510~~957.6466 4-A3 0.00 0.00 ~~260~~253,~~719~~817.4176 0.00 4443,~~594~~248,~~627~~999.8593 4-A5 0.00 0.00 ~~130~~127,~~741~~280.4350 0.00 2221,~~297~~624,~~313~~499.9396 4-A6 0.00 0.00 ~~152~~148,~~309~~277.0014 0.00 2625,~~756~~949,~~776~~399.7196 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,~~499~~181.6138 4-AX 0.00 0.00 76,~~431~~804.7393 0.00 1,~~192~~182,~~105~~871.0758 5-A1 0.00 0.00 ~~540~~514,~~910~~711.9849 0.00 8277,~~353~~911,~~838~~789.6226 5-AP 0.00 0.00 0.00 0.00 1,~~881~~857,~~187~~023.7362 5-AX 0.00 0.00 1,~~211~~207.8158 0.00 ~~193~~192,~~212~~531.2859 6-A1 0.00 0.00 ~~187~~160,~~977~~941.6247 0.00 7168,~~529~~980,~~541~~017.9471 6-A2 0.00 0.00 ~~136~~116,~~346~~503.4631 0.00 5250,~~756~~875,~~216~~828.2784 6-A3 0.00 0.00 ~~341~~345,~~098~~726.4712 0.00 7168,~~529~~980,~~541~~017.9471 6-A5 0.00 0.00 ~~253~~257,~~870~~186.6755 0.00 5250,~~756~~875,~~216~~828.2784 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,~~787~~742,~~980~~535.1345 6-AX 0.00 0.00 ~~514~~539.0174 0.00 76,~~198~~063.0299 A4 0.00 0.00 292,500.00 0.00 54,000,000.00 B1 0.00 0.00 141,~~338~~173.9433 0.00 23,~~421~~401,~~181~~361.4867 B2 0.00 0.00 45,~~219~~166.8182 0.00 7,~~493~~487,~~343~~002.9481 B3 0.00 0.00 28,~~241~~208.3425 0.00 4,~~679~~675,~~854~~893.2297 B4 0.00 0.00 16,~~942~~922.4055 0.00 2,~~807~~805,~~514~~138.1635 B5 0.00 0.00 11,~~286~~273.9270 0.00 1,~~870~~868,~~348~~765.2146 B6 0.00 0.00 11,~~434~~421.9353 0.00 1,~~894~~893,~~875~~271.1059 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,~~232~~101,~~390~~763.3867 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% ~~953~~941.~~24918186~~56147733 4.~~44849618~~39395356 0.00000000 0.00000000 1-A2 0.00 6.80000% ~~927~~916.~~31347952~~92544580 5.~~25477670~~19591123 0.00000000 0.00000000 1-A3 50,000,000.00 6.50000% ~~847~~841.~~42697280~~04213520 4.~~59022940~~55564480 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% ~~996~~995.~~27276842~~39307193 0.00000000 0.00000000 0.00000000 1-AX 0.00 6.80000% ~~997~~996.~~09682666~~31134393 5.~~65020359~~64577281 0.00000000 0.00000000 2-A1 71,963,000.00 5.25000% ~~938~~921.~~24089935~~87832414 4.~~10480400~~03321763 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~940~~923.~~25040518~~14298696 5.~~48479387~~38500055 0.00000000 0.00000000 2-A3 50,000,000.00 7.00000% ~~966~~951.~~41398960~~02090080 5.~~63741500~~54762200 0.00000000 0.00000000 2-A5 50,000,000.00 6.65000% ~~954~~932.~~71141280~~24388120 5.~~29069240~~16618480 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~~997.~~36601107~~79387353 5.~~82379958~~82046616 0.00000000 0.00000000 3-A1 100,000,000.00 6.65000% ~~980~~949.~~16526310~~90795920 5.~~43174920~~26407330 0.00000000 0.00000000 3-A2 21,753,000.00 6.75000% ~~979~~949.~~98452351~~45150646 5.~~51241300~~34066474 0.00000000 0.00000000 3-A3 9,014,000.00 6.15000% ~~974~~968.~~84805525~~47205458 4.~~99609607~~96341913 0.00000000 0.00000000 3-A5 10,067,000.00 6.70000% ~~1022~~1028.~~52107182~~23014801 5.~~70907619~~74095162 0.00000000 0.00000000 3-A6 0.00 6.75000% ~~978~~956.~~29930018~~42440504 5.~~50293180~~37988588 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% ~~995~~994.~~77878421~~76881889 0.00000000 0.00000000 0.00000000 3-AX 0.00 6.75000% ~~970~~933.~~46008119~~55748768 5.~~45883814~~25126092 0.00000000 0.00000000 4-A1 63,471,000.00 5.25000% ~~934~~918.~~96242378~~70302973 4.~~09046053~~01932568 0.00000000 0.00000000 4-A2 0.00 6.85000% ~~933~~916.~~74900551~~97422643 5.~~33015087~~23439476 0.00000000 0.00000000 4-A3 50,000,000.00 6.83000% ~~916~~891.~~14434620~~89255700 5.~~21438820~~07635520 0.00000000 0.00000000 4-A5 25,000,000.00 6.85000% ~~916~~891.~~14434640~~89255720 5.~~22965720~~09122000 0.00000000 0.00000000 4-A6 30,000,000.00 6.65000% ~~916~~891.~~14434633~~89255700 54.~~07696667~~94257133 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% ~~995~~994.~~91166676~~88583472 0.00000000 0.00000000 0.00000000 4-AX 0.00 6.85000% ~~997~~913.~~75960602~~60738884 5.~~69554112~~21517313 0.00000000 0.00000000 5-A1 98,145,000.00 7.50000% ~~881~~839.~~81523807~~10376097 5.~~51134525~~24439849 0.00000000 0.00000000 5-AP 2,030,855.00 0.00000% ~~947~~926.~~52504241~~30332052 0.00000000 0.00000000 0.00000000 5-AX 0.00 7.50000% ~~905~~901.~~12912442~~96758352 5.~~65705936~~63731257 0.00000000 0.00000000 6-A1 90,000,000.00 32.~~02000~~70000% ~~829~~794.~~92327911~~77268822 21.~~08864022~~78823856 0.00000000 0.00000000 6-A2 66,379,000.00 2.~~97000~~65000% ~~829~~794.~~92327920~~77268820 21.~~05406017~~75512301 0.00000000 0.00000000 6-A3 0.00 5.~~48000~~80000% ~~829~~794.~~92327911~~77268822 3.~~78998300~~84140133 0.00000000 0.00000000 6-A5 0.00 5.~~53000~~85000% ~~829~~794.~~92327920~~77268820 3.~~82456304~~87451679 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% ~~840~~810.~~75894503~~02527506 0.00000000 0.00000000 0.00000000 6-AX 0.00 8.50000% ~~692~~727.~~56186831~~22606629 45.~~90565858~~15122305 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.~~23552~~23311% ~~996~~995.~~76128035~~92556363 6.~~01007526~~00303312 0.00000000 0.00000000 B2 7,524,000.00 7.~~23552~~23311% ~~996~~995.~~76127990~~92556353 6.~~01007576~~00303296 0.00000000 0.00000000 B3 4,699,000.00 7.~~23552~~23311% ~~996~~995.~~76128112~~92556289 6.~~01007448~~00303256 0.00000000 0.00000000 B4 2,819,000.00 7.~~23552~~23311% ~~996~~995.~~76128060~~92556226 6.~~01007449~~00303299 0.00000000 0.00000000 B5 1,878,000.00 7.~~23552~~23311% ~~996~~995.~~76127796~~92556443 6.~~01007455~~00303514 0.00000000 0.00000000 B6 1,902,627.23 7.~~23552~~23311% ~~996~~995.~~76127835~~92556551 6.~~01007377~~00303087 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.~~44849618~~39395356 0.00000000 ~~941~~929.~~56147733~~87377279 1-A2 0.00000000 0.00000000 5.~~25477670~~19591123 0.00000000 ~~916~~898.~~92544580~~50292522 1-A3 0.00000000 0.00000000 4.~~59022940~~55564480 0.00000000 ~~841~~801.~~04213520~~87531360 1-A5 0.00000000 0.00000000 5.66665851 0.00000000 1000.00016320 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~994.~~39307193~~44245651 1-AX 0.00000000 0.00000000 5.~~65020359~~64577281 0.00000000 ~~996~~995.~~31134393~~61498166 2-A1 0.00000000 0.00000000 4.~~10480400~~03321763 0.00000000 ~~921~~905.~~87832414~~51574893 2-A2 0.00000000 0.00000000 5.~~48479387~~38500055 0.00000000 ~~923~~903.~~14298696~~21560899 2-A3 0.00000000 0.00000000 5.~~63741500~~54762200 0.00000000 ~~951~~921.~~02090080~~15854920 2-A5 0.00000000 0.00000000 5.~~29069240~~16618480 0.00000000 ~~932~~886.~~24388120~~66311160 2-A6 0.00000000 0.00000000 5.83333606 0.00000000 1000.00046667 2-AX 0.00000000 0.00000000 5.~~82379958~~82046616 0.00000000 997.~~79387353~~47231056 3-A1 0.00000000 0.00000000 5.~~43174920~~26407330 0.00000000 ~~949~~921.~~90795920~~50935210 3-A2 0.00000000 0.00000000 5.~~51241300~~34066474 0.00000000 ~~949~~920.~~45150646~~79412311 3-A3 0.00000000 0.00000000 4.~~99609607~~96341913 0.00000000 ~~968~~962.~~47205458~~06045485 3-A5 0.00000000 0.00000000 5.~~70907619~~74095162 0.00000000 ~~1028~~1033.~~23014801~~97109963 3-A6 0.00000000 0.00000000 5.~~50293180~~37988588 0.00000000 ~~956~~935.~~42440504~~74330241 3-A7 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~993.~~76881889~~71321469 3-AX 0.00000000 0.00000000 5.~~45883814~~25126092 0.00000000 ~~933~~896.~~55748768~~24201407 4-A1 0.00000000 0.00000000 4.~~09046053~~01932568 0.00000000 ~~918~~902.~~70302973~~44363568 4-A2 0.00000000 0.00000000 5.~~33015087~~23439476 0.00000000 ~~916~~900.~~97422643~~02786984 4-A3 0.00000000 0.00000000 5.~~21438820~~07635520 0.00000000 ~~891~~864.~~89255700~~97999860 4-A5 0.00000000 0.00000000 5.~~22965720~~09122000 0.00000000 ~~891~~864.~~89255720~~97999840 4-A6 0.00000000 0.00000000 54.~~07696667~~94257133 0.00000000 ~~891~~864.~~89255700~~97999867 4-A7 0.00000000 0.00000000 5.70833972 0.00000000 1000.00112536 4-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~993.~~88583472~~87270539 4-AX 0.00000000 0.00000000 5.~~69554112~~21517313 0.00000000 ~~913~~906.~~60738884~~53101201 5-A1 0.00000000 0.00000000 5.~~51134525~~24439849 0.00000000 ~~839~~793.~~10376097~~84369311 5-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~926~~914.~~30332052~~40482949 5-AX 0.00000000 0.00000000 5.~~65705936~~63731257 0.00000000 ~~901~~898.~~96758352~~78993707 6-A1 0.00000000 0.00000000 21.~~08864022~~78823856 0.00000000 ~~794~~766.~~77268822~~44464122 6-A2 0.00000000 0.00000000 21.~~05406017~~75512301 0.00000000 ~~794~~766.~~77268820~~44464123 6-A3 0.00000000 0.00000000 3.~~78998300~~84140133 0.00000000 ~~794~~766.~~77268822~~44464122 6-A5 0.00000000 0.00000000 3.~~82456304~~87451679 0.00000000 ~~794~~766.~~77268820~~44464123 6-A6 0.00000000 0.00000000 7.08333449 0.00000000 1000.00016247 6-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~810~~789.~~02527506~~43704883 6-AX 0.00000000 0.00000000 45.~~90565858~~15122305 0.00000000 ~~727~~725.~~22606629~~94689776 A4 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 B1 0.00000000 0.00000000 6.~~01007526~~00303312 0.00000000 995.~~92556363~~08277714 B2 0.00000000 0.00000000 6.~~01007576~~00303296 0.00000000 995.~~92556353~~08277645 B3 0.00000000 0.00000000 6.~~01007448~~00303256 0.00000000 995.~~92556289~~08277719 B4 0.00000000 0.00000000 6.~~01007449~~00303299 0.00000000 995.~~92556226~~08277758 B5 0.00000000 0.00000000 6.~~01007455~~00303514 0.00000000 995.~~92556443~~08277955 B6 0.00000000 0.00000000 6.~~01007377~~00303087 0.00000000 995.~~92556551~~08277825 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 ~~Component~~ACCOUNT ~~Statement~~STATEMENT ~~Component~~CERTIFICATE ACCOUNT Beginning ~~Ending~~Balance ~~Beginning~~0.00 ~~Ending~~Deposits ~~Ending~~Payments ~~Pass-Through~~of ~~Notional~~Interest ~~Notional~~and ~~Component~~Principal ~~Component~~28,990,933.81 ~~Component~~Liquidations, ~~Class~~Insurance ~~Rate~~Proceeds, ~~Balance~~Reserve ~~Balance~~Funds ~~Balance~~0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 360,309.54 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 29,351,243.35 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 591,142.55 Payment of Interest and Principal 28,760,100.80 Total Withdrawals (Pool Distribution Amount) 29,351,243.35 Ending Balance ~~Percentage~~0.00

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 26,497,605.35 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 287,709.02 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 26,785,314.37 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 605,113.63 Payment of Interest and Principal 26,177,521.84 Total Withdrawals (Pool Distribution Amount) 26,782,635.47 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~548~~532,~~134~~346.2385 Class 3-A5 Certificate Insurance Policy 0431.0030 Class A4 Certificate Insurance Policy 02,250.00 GEMICO Policy 56,~~979~~114.40 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~605~~591,~~113~~142.6355

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 1 477,~~554~~238.0866 0.00 0.00 477,~~554~~238.0866 30 Days 5973 0 0 0 5973 2125,~~080~~396,~~569~~792.8849 0.00 0.00 0.00 2125,~~080~~396,~~569~~792.8849 60 Days 1825 0 0 0 1825 58,~~435~~065,~~465~~640.4876 0.00 0.00 0.00 58,~~435~~065,~~465~~640.4876 90 Days 913 0 1 0 100 314 4,~~365~~196,~~448~~487.3894 529,206.33 0.00 ~~331,389.59~~ 0.00 34,~~696~~725,~~837~~694.9727 120 Days 84 0 147 10 2311 31,~~417~~445,~~129~~583.2503 0.00 52,~~983~~740,~~056~~109.1140 0.00 94,~~400,~~185,692.3643 150 Days 02 0 117 0 119 0592,127.0071 0.00 ~~159~~7,~~701~~308,210.3540 0.00 ~~159~~7,~~701~~900,338.3511 180+ Days 0 0 12 1 23 0.00 0.00 ~~380~~433,~~992~~961.2533 ~~274~~380,~~502~~796.9892 ~~655~~814,~~495~~758.2325 Totals 94117 12 1726 21 ~~114~~146 3339,~~298~~696,~~612~~631.9993 ~~477~~1,~~554~~006,444.0899 610,~~855~~482,~~139~~281.3013 ~~274~~380,~~502~~796.9892 4051,~~905~~566,~~809~~154.3597 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.~~045351~~046598% 0.000000% 0.000000% 0.~~045351~~046598% 0.~~056322~~057901% 0.000000% 0.000000% 0.~~056322~~057901% 30 Days 23.~~675737~~401678% 0.000000% 0.000000% 0.000000% 23.~~675737~~401678% 23.~~486229~~081256% 0.000000% 0.000000% 0.000000% 23.~~486229~~081256% 60 Days 01.~~816327~~164958% 0.000000% 0.000000% 0.000000% 01.~~816327~~164958% 0.~~641055~~978561% 0.000000% 0.000000% 0.000000% 0.~~641055~~978561% 90 Days 0.~~408163~~605778% 0.~~000000~~046598% 0.~~045351~~000000% 0.000000% 0.~~453515~~652377% 0.~~396919~~509137% 0.~~000000~~064206% 0.~~039084~~000000% 0.000000% 0.~~436003~~573343% 120 Days 0.~~362812~~186393% 0.000000% 0.~~634921~~326188% 0.~~045351~~000000% 10.~~043084~~512582% 0.~~403014~~175385% 0.000000% 0.~~705638~~332443% 0.000000% 10.~~108652~~507828% 150 Days 0.~~000000~~093197% 0.000000% 0.~~045351~~792171% 0.000000% 0.~~045351~~885368% 0.~~000000~~071840% 0.000000% 0.~~018835~~886666% 0.000000% 0.~~018835~~958505% 180+ Days 0.000000% 0.000000% 0.~~045351~~093197% 0.~~045351~~046598% 0.~~090703~~139795% 0.000000% 0.000000% 0.~~044934~~052650% 0.~~032375~~046200% 0.~~077309~~098850% Totals 45.~~263039~~452004% 0.~~045351~~093197% 01.~~770975~~211556% 0.~~090703~~046598% 56.~~170068~~803355% 34.~~927217~~816179% 0.~~056322~~122107% 01.~~808491~~271759% 0.~~032375~~046200% 46.~~824405~~256244%

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 910 0 0 0 910 2,~~489~~705,~~638~~917.8883 0.00 0.00 0.00 2,~~489~~705,~~638~~917.8883 60 Days 36 0 0 0 36 ~~748~~1,~~657~~877,831.8453 0.00 0.00 0.00 ~~748~~1,~~657~~877,831.8453 90 Days 3 0 0 1 0 13 747,504.27 0.00 0.00 ~~331,389.59~~ 0.00 ~~331~~747,~~389~~504.5927 120 Days 0 0 01 0 01 0.00 0.00 0331,199.0063 0.00 0331,199.0063 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 1219 0 1 0 1320 35,~~238~~331,~~296~~253.7263 0.00 331,~~389~~199.5963 0.00 35,~~569~~662,~~686~~453.3126 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 45.~~663212~~347594% 0.000000% 0.000000% 0.000000% 45.~~663212~~347594% 34.~~943781~~435258% 0.000000% 0.000000% 0.000000% 34.~~943781~~435258% 60 Days 13.~~554404~~208556% 0.000000% 0.000000% 0.000000% 13.~~554404~~208556% 13.~~185932~~077945% 0.000000% 0.000000% 0.000000% 13.~~185932~~077945% 90 Days 01.~~000000~~604278% 0.000000% 0.~~518135~~000000% 0.000000% 01.~~518135~~604278% 01.~~000000~~225231% 0.000000% 0.~~524947~~000000% 0.000000% 01.~~524947~~225231% 120 Days 0.000000% 0.000000% 0.~~000000~~534759% 0.000000% 0.~~000000~~534759% 0.000000% 0.000000% 0.~~000000~~542868% 0.000000% 0.~~000000~~542868% 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 610.~~217617~~160428% 0.000000% 0.~~518135~~534759% 0.000000% 610.~~735751~~695187% 58.~~129713~~738434% 0.000000% 0.~~524947~~542868% 0.000000% 59.~~654660~~281302% 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 1218 0 0 0 1218 35,~~057~~133,~~817~~288.0382 0.00 0.00 0.00 35,~~057~~133,~~817~~288.0382 60 Days 68 0 0 0 68 12,~~774~~264,~~081~~172.6548 0.00 0.00 0.00 12,~~774~~264,~~081~~172.6548 90 Days 35 0 0 0 35 1,~~045~~439,~~093~~523.8214 0.00 0.00 0.00 1,~~045~~439,~~093~~523.8214 120 Days 42 0 10 1 150 13 786,~~156,701~~303.9077 0.00 3398,~~971,376~~762.4867 0.00 51,~~128~~185,~~078~~066.3844 150 Days 01 0 112 0 113 0166,433.0011 0.00 ~~159~~4,~~701~~461,057.3564 0.00 ~~159~~4,~~701~~627,490.3575 180 Days 0 0 12 1 23 0.00 0.00 ~~380~~433,~~992~~961.2533 ~~274~~380,~~502~~796.9892 ~~655~~814,~~495~~758.2325 Totals 2534 0 1215 21 3950 79,~~033~~789,~~694~~721.4032 0.00 45,~~512~~293,~~070~~781.0864 ~~274~~380,~~502~~796.9892 1115,~~820~~464,~~267~~299.4688 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 46.~~285714~~617647% 0.000000% 0.000000% 0.000000% 46.~~285714~~617647% 36.~~732970~~452686% 0.000000% 0.000000% 0.000000% 36.~~732970~~452686% 60 Days 2.~~142857~~941176% 0.000000% 0.000000% 0.000000% 2.~~142857~~941176% 2.~~165792~~846127% 0.000000% 0.000000% 0.000000% 2.~~165792~~846127% 90 Days 1.~~071429~~838235% 0.000000% 0.000000% 0.000000% 1.~~071429~~838235% 1.~~275846~~809520% 0.000000% 0.000000% 0.000000% 1.~~275846~~809520% 120 Days 10.~~428571~~735294% 0.000000% 30.~~571429~~367647% 0.~~357143~~000000% 51.~~357143~~102941% 10.~~412097~~988406% 0.000000% 40.~~848240~~501256% 0.000000% 61.~~260337~~489661% 150 Days 0.~~000000~~367647% 0.000000% 04.~~357143~~411765% 0.000000% 04.~~357143~~779412% 0.~~000000~~209211% 0.000000% 05.~~194963~~607673% 0.000000% 05.~~194963~~816884% 180 Days 0.000000% 0.000000% 0.~~357143~~735294% 0.~~357143~~367647% 01.~~714286~~102941% 0.000000% 0.000000% 0.~~465114~~545501% 0.~~335112~~478672% 01.~~800226~~024174% Totals 812.~~928571~~500000% 0.000000% 45.~~285714~~514706% 0.~~714286~~367647% 1318.~~928571~~382353% 812.~~586705~~305950% 0.000000% 56.~~508316~~654430% 0.~~335112~~478672% 1419.~~430133~~439052% 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 1 0 0 1 477,~~554~~238.0866 0.00 0.00 477,~~554~~238.0866 30 Days 87 0 0 0 87 32,~~502~~697,~~997~~902.6141 0.00 0.00 0.00 32,~~502~~697,~~997~~902.6141 60 Days 1 0 0 0 1 ~~355~~354,~~174~~935.1444 0.00 0.00 0.00 ~~355~~354,~~174~~935.1444 90 Days 01 0 0 0 01 0645,813.0030 0.00 0.00 0.00 0645,813.0030 120 Days 30 0 10 0 40 ~~1,909,574~~0.6400 0.00 ~~412,885~~0.3200 0.00 ~~2,322,459~~0.9600 150 Days 01 0 02 0 03 0425,694.0060 0.00 01,249,424.0079 0.00 01,675,119.0039 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1210 1 12 0 1413 54,~~767~~124,~~746~~345.3975 477,~~554~~238.0866 ~~412~~1,~~885~~249,424.3279 0.00 65,~~658~~851,~~185~~009.7920 0-29 Days 0.~~485437~~497512% 0.000000% 0.000000% 0.~~485437~~497512% 0.~~527817~~541901% 0.000000% 0.000000% 0.~~527817~~541901% 30 Days 3.~~883495~~482587% 0.000000% 0.000000% 0.000000% 3.~~883495~~482587% 3.~~871689~~063449% 0.000000% 0.000000% 0.000000% 3.~~871689~~063449% 60 Days 0.~~485437~~497512% 0.000000% 0.000000% 0.000000% 0.~~485437~~497512% 0.~~392556~~403027% 0.000000% 0.000000% 0.000000% 0.~~392556~~403027% 90 Days 0.~~000000~~497512% 0.000000% 0.000000% 0.000000% 0.~~000000~~497512% 0.~~000000~~733316% 0.000000% 0.000000% 0.000000% 0.~~000000~~733316% 120 Days 10.~~456311~~000000% 0.000000% 0.~~485437~~000000% 0.000000% 10.~~941748~~000000% 20.~~110558~~000000% 0.000000% 0.~~456342~~000000% 0.000000% 20.~~566899~~000000% 150 Days 0.~~000000~~497512% 0.000000% 0.~~000000~~995025% 0.000000% 01.~~000000~~492537% 0.~~000000~~483373% 0.000000% 01.~~000000~~418713% 0.000000% 01.~~000000~~902086% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 54.~~825243~~975124% 0.~~485437~~497512% 0.~~485437~~995025% 0.000000% 6.~~796117~~467662% 64.~~374803~~683165% 0.~~527817~~541901% 01.~~456342~~418713% 0.000000% 76.~~358962~~643779% 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 10 0 0 0 10 ~~1,998,748~~0.2200 0.00 0.00 0.00 ~~1,998,748~~0.2200 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 10 0 0 0 10 ~~1,998,748~~0.2200 0.00 0.00 0.00 ~~1,998,748~~0.2200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 60.~~666667~~000000% 0.000000% 0.000000% 0.000000% 60.~~666667~~000000% 200.~~174573~~000000% 0.000000% 0.000000% 0.000000% 200.~~174573~~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 60.~~666667~~000000% 0.000000% 0.000000% 0.000000% 60.~~666667~~000000% 200.~~174573~~000000% 0.000000% 0.000000% 0.000000% 200.~~174573~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 710 0 0 0 710 25,~~964~~564,~~254~~661.8174 0.00 0.00 0.00 25,~~964~~564,~~254~~661.8174 60 Days 3 0 0 0 3 1,~~227~~330,~~190~~360.5683 0.00 0.00 0.00 1,~~227~~330,~~190~~360.5683 90 Days 32 01 0 0 3 1732,~~442,775~~983.6781 0529,206.0033 0.00 0.00 1,~~442~~262,~~775~~190.6714 120 Days 1 0 03 0 14 350,~~852~~610.7197 0.00 01,441,826.0035 0.00 ~~350~~1,~~852~~792,437.7132 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 1416 01 03 0 1420 57,~~985~~978,~~073~~617.7535 0529,206.0033 01,441,826.0035 0.00 59,~~985~~949,~~073~~650.7503 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~711491~~506266% 0.000000% 0.000000% 0.000000% 12.~~711491~~506266% 13.~~660034~~205169% 0.000000% 0.000000% 0.000000% 13.~~660034~~205169% 60 Days 0.~~733496~~751880% 0.000000% 0.000000% 0.000000% 0.~~733496~~751880% 0.~~687248~~766270% 0.000000% 0.000000% 0.000000% 0.~~687248~~766270% 90 Days 0.~~733496~~501253% 0.~~000000~~250627% 0.000000% 0.000000% 0.~~733496~~751880% 0.~~807979~~422189% 0.~~000000~~304816% 0.000000% 0.000000% 0.~~807979~~727004% 120 Days 0.~~244499~~250627% 0.000000% 0.~~000000~~751880% 0.000000% 01.~~244499~~002506% 0.~~196484~~201947% 0.000000% 0.~~000000~~830472% 0.000000% 01.~~196484~~032419% 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 34.~~422983~~010025% 0.~~000000~~250627% 0.~~000000~~751880% 0.000000% 35.~~422983~~012531% 34.~~351744~~595574% 0.~~000000~~304816% 0.~~000000~~830472% 0.000000% 35.~~351744~~730861% 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 ~~844~~1,~~548~~251,669.1421 0.00 0.00 0.00 ~~844~~1,~~548~~251,669.1421 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 3 0 0 0 3 ~~844~~1,~~548~~251,669.1421 0.00 0.00 0.00 ~~844~~1,~~548~~251,669.1421 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~753769~~771208% 0.000000% 0.000000% 0.000000% 0.~~753769~~771208% 0.~~535774~~811927% 0.000000% 0.000000% 0.000000% 0.~~535774~~811927% 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.~~753769~~771208% 0.000000% 0.000000% 0.000000% 0.~~753769~~771208% 0.~~535774~~811927% 0.000000% 0.000000% 0.000000% 0.~~535774~~811927% 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 ~~332~~239,~~946~~661.6342 0.00 0.00 0.00 ~~332~~239,~~946~~661.6342 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 ~~332~~239,~~946~~661.6342 0.00 0.00 0.00 ~~332~~239,~~946~~661.6342 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.960784% 0.000000% 0.000000% 0.000000% 1.960784% 1.~~651740~~189899% 0.000000% 0.000000% 0.000000% 1.~~651740~~189899% 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 1.960784% 0.000000% 0.000000% 0.000000% 1.960784% 1.~~651740~~189899% 0.000000% 0.000000% 0.000000% 1.~~651740~~189899% 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 712 0 0 0 712 25,~~490~~760,~~269~~002.3097 0.00 0.00 0.00 25,~~490~~760,~~269~~002.3097 60 Days 2 0 0 0 2 ~~850~~801,~~673~~750.3505 0.00 0.00 0.00 ~~850~~801,~~673~~750.3505 90 Days 21 0 0 0 21 ~~811~~379,~~576~~704.2413 0.00 0.00 0.00 ~~811~~379,~~576~~704.2413 120 Days 01 0 21 0 2 0308,668.0029 0.00 1502,~~093,572~~360.6195 0.00 1811,~~093,572~~029.6124 150 Days 0 0 02 0 02 0.00 0.00 01,092,826.0017 0.00 01,092,826.0017 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1116 0 23 0 1319 47,~~152~~250,~~518~~125.8944 0.00 1,~~093~~595,~~572~~187.6112 0.00 58,~~246~~845,~~091~~312.5056 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~983003~~488372% 0.000000% 0.000000% 0.000000% 13.~~983003~~488372% 13.~~609757~~818362% 0.000000% 0.000000% 0.000000% 13.~~609757~~818362% 60 Days 0.~~566572~~581395% 0.000000% 0.000000% 0.000000% 0.~~566572~~581395% 0.~~549891~~531488% 0.000000% 0.000000% 0.000000% 0.~~549891~~531488% 90 Days 0.~~566572~~290698% 0.000000% 0.000000% 0.000000% 0.~~566572~~290698% 0.~~524618~~251710% 0.000000% 0.000000% 0.000000% 0.~~524618~~251710% 120 Days 0.~~000000~~290698% 0.000000% 0.~~566572~~290698% 0.000000% 0.~~566572~~581395% 0.~~000000~~204619% 0.000000% 0.~~706906~~333020% 0.000000% 0.~~706906~~537639% 150 Days 0.000000% 0.000000% 0.~~000000~~581395% 0.000000% 0.~~000000~~581395% 0.000000% 0.000000% 0.~~000000~~724445% 0.000000% 0.~~000000~~724445% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 34.~~116147~~651163% 0.000000% 0.~~566572~~872093% 0.000000% 35.~~682720~~523256% 24.~~684266~~806178% 0.000000% 01.~~706906~~057465% 0.000000% 35.~~391172~~863643% 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 1 0 0 0 1 ~~561~~6,~~422~~677.6768 0.00 0.00 0.00 ~~561~~6,~~422~~677.6768 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 ~~561~~6,~~422~~677.6768 0.00 0.00 0.00 ~~561~~6,~~422~~677.6768 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~449275~~492537% 0.000000% 0.000000% 0.000000% 1.~~449275~~492537% 20.~~238885~~027739% 0.000000% 0.000000% 0.000000% 20.~~238885~~027739% 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.~~449275~~492537% 0.000000% 0.000000% 0.000000% 1.~~449275~~492537% 20.~~238885~~027739% 0.000000% 0.000000% 0.000000% 20.~~238885~~027739% 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 1011 0 0 0 1011 2,~~837~~037,~~926~~010.5941 0.00 0.00 0.00 2,~~837~~037,~~926~~010.5941 60 Days 35 0 0 0 35 ~~479~~1,~~687~~436,590.9443 0.00 0.00 0.00 ~~479~~1,~~687~~436,590.9443 90 Days 1 0 0 0 1 66250,~~002~~959.6529 0.00 0.00 0.00 66250,~~002~~959.6529 120 Days 0 0 1 0 1 0.00 0.00 ~~505~~65,~~221~~959.7080 0.00 ~~505~~65,~~221~~959.7080 150 Days 0 0 01 0 01 0.00 0.00 0504,901.0080 0.00 0504,901.0080 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1417 0 12 0 1519 3,~~383~~724,~~617~~560.1813 0.00 ~~505~~570,~~221~~861.7060 0.00 34,~~888~~295,~~838~~421.8873 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 45.~~424779~~092593% 0.000000% 0.000000% 0.000000% 45.~~424779~~092593% 43.~~445602~~374533% 0.000000% 0.000000% 0.000000% 43.~~445602~~374533% 60 Days 12.~~327434~~314815% 0.000000% 0.000000% 0.000000% 12.~~327434~~314815% 02.~~751430~~379871% 0.000000% 0.000000% 0.000000% 02.~~751430~~379871% 90 Days 0.~~442478~~462963% 0.000000% 0.000000% 0.000000% 0.~~442478~~462963% 0.~~103393~~415742% 0.000000% 0.000000% 0.000000% 0.~~103393~~415742% 120 Days 0.000000% 0.000000% 0.~~442478~~462963% 0.000000% 0.~~442478~~462963% 0.000000% 0.000000% 0.~~791428~~109270% 0.000000% 0.~~791428~~109270% 150 Days 0.000000% 0.000000% 0.~~000000~~462963% 0.000000% 0.~~000000~~462963% 0.000000% 0.000000% 0.~~000000~~836426% 0.000000% 0.~~000000~~836426% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 67.~~194690~~870370% 0.000000% 0.~~442478~~925926% 0.000000% 68.~~637168~~796296% 56.~~300425~~170145% 0.000000% 0.~~791428~~945695% 0.000000% 67.~~091853~~115840%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~287~~360,~~709~~309.0254

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 302,294.00 0.03213138% 302,294.00 0.~~03565236~~03667570% Fraud 18,816,121.00 2.00000000% 18,816,121.00 2.~~21916118~~28285862% Special Hazard 9,406,061.00 0.99978747% 8,~~478~~242,~~933~~350.9356 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 8.~~066193~~057012% Weighted Average Net Coupon 7.~~309135~~303597% Weighted Average Pass-Through Rate 76.~~230438~~736332% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count 2,~~250~~205 Number Of Loans Paid In Full 4559 Ending Scheduled Collateral Loan Count 2,~~205~~146 Beginning Scheduled Collateral Balance ~~868~~847,~~838~~893,~~524~~393.7934 Ending Scheduled Collateral Balance ~~847~~824,~~893~~235,~~393~~056.3421 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2001 ~~847~~824,~~893~~235,~~393~~056.3421 Monthly P &I Constant 6,~~572~~412,~~161~~121.6884 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 ~~847~~824,~~893~~235,~~393~~056.3421 Scheduled Principal ~~731~~719,~~978~~215.7160 Unscheduled Principal 2022,~~213~~939,~~152~~121.7453

~~Group~~COLLATERAL ~~Level~~STATEMENT Collateral ~~Statement Group Group 1-1 Group 1-2 Group 2-1 Collateral~~ Description Fixed ~~15/30~~ & ~~ARM~~Mixed ~~Fixed 15/30 &~~ ARM ~~Fixed 15/30 & ARM~~ Weighted Average Coupon Rate ~~7.450268 7.977069~~ 8.~~199172~~057012% Weighted Average Net Rate 7.~~200265~~303597% Weighted Average Pass Through Rate 6.~~864699~~736332% ~~7.949172~~ Weighted Average Maturity ~~(5)~~353 ~~(5)~~Record ~~(5)~~Date 11/30/2001 Principal and Interest Constant 6,412,121.84 Beginning Loan Count 52,205 ~~208 15~~ Loans Paid Inin Full 059 ~~2 0~~ Ending Loan Count 52,146 ~~206 15~~ Beginning Scheduled Balance 2847,~~503~~893,~~079~~393.3834 ~~91,247,832.91 9,913,552.71~~ Ending ~~scheduled~~Scheduled Balance 2824,~~500~~235,~~995~~056.9321 ~~90,477,246.43~~Ending ~~9,907,264.07~~Actual ~~Record~~Balance ~~Date~~at ~~10/31/~~30-Nov-2001 ~~10/31/2001 10/31/2001 Principal And Interest Constant 17~~824,~~517.77 673~~235,~~171~~056.8321 ~~69,932.26~~ Scheduled Principal 1719,~~977~~215.2660 ~~66,596.65 2,196.49~~ Unscheduled Principal ~~106.19 703~~22,~~989.83 4~~939,~~092~~121.1553 Scheduled Interest 155,~~540.51 606~~692,~~575~~906.1824 ~~67,735.77~~ Servicing ~~Fees~~Fee ~~521.48 84~~532,~~584~~346.4585 ~~2,065.32~~ Master Servicing ~~Fees~~Fee 0.00 ~~0.00 0.00~~ Trustee Fee 0.00 ~~0.00 0.00~~ FRY Amount 0.00 ~~64,764.87 0.00~~ Special Hazard Fee 0.00 ~~0.00 0.00~~ Other Fee 8956,114.40 ~~5,016.37 48.72~~ 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 144,~~929.63 452~~759,~~209~~742.4997 ~~65,621.73~~ 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~~Prepayment Penalties 0.00 ~~Pass-Through Rate 7.157409 6.800000 7.943275~~

Group Level Collateral Statement Group Group 21-21 Group 31-2 Group 42-1 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 87.~~134724~~450299 7.~~242346~~974994 78.~~479612~~199350 Weighted Average Net Rate 7.~~081598~~200295 6.~~991668~~865837 7.~~229611~~949349 Weighted Average Maturity (56) (56) (56) Beginning Loan Count ~~413~~5 ~~403~~206 5315 Loans Paid In Full 40 5 20 Ending Loan Count ~~409~~5 ~~398~~201 5115 Beginning Scheduled Balance ~~181~~2,~~636~~500,~~213~~995.6493 ~~161~~90,~~329~~477,~~048~~246.1943 209,~~940~~907,~~147~~264.8807 Ending scheduled Balance ~~178~~2,~~565~~498,~~960~~947.3204 ~~157~~88,~~631~~067,~~396~~493.2623 209,~~157~~902,~~325~~206.3633 Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant 117,~~357,394~~517.8777 1667,~~108,780~~960.1179 ~~145~~69,~~403~~911.5430 Scheduled Principal ~~126~~1,~~094~~990.4313 ~~135~~66,~~112~~664.7252 142,~~883~~217.3903 Unscheduled Principal ~~2,944,158~~58.8976 32,~~562~~343,~~539~~088.2168 ~~767~~2,~~939~~840.1371 Scheduled Interest 115,~~231,300~~527.4464 ~~973~~601,~~667~~296.3927 ~~130~~67,~~520~~694.1527 Servicing Fees ~~159,404~~521.8505 3383,~~701~~627.4490 42,~~362~~064.5402 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~120,097.32~~ 0.00 63,969.40 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~12,350~~89.9432 114,~~852~~963.7399 ~~977~~48.4768 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 ~~939~~14,~~447~~917.3327 ~~928~~448,~~113~~734.2298 ~~125~~65,~~180~~581.1457 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~~157443 6.~~903505~~800000 7.~~173597~~943453

Group Level Collateral Statement Group Group 42-2 Group ~~5-1~~3 Group 54-21 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 78.~~969941~~113899 7.~~317015~~237236 87.~~573054~~454131 Weighted Average Net Rate 67.~~911561~~082497 76.~~042017~~986542 7.~~581465~~204131 Weighted Average Maturity (~~5.00~~6) (~~5.00~~6) (~~5.00~~6) ~~Record Date 10/31/2001 10/31/2001 10/31/2001 Principal And Interest Constant 1,159,345.94 250,415.94 570,031.26~~ Beginning Loan Count ~~360~~409 70398 ~~235~~51 Loans Paid In Full 710 1 9 0 Ending Loan Count ~~353~~399 69389 ~~226~~51 Beginning Scheduled Balance ~~157~~178,~~500~~565,~~591~~960.1632 25157,~~688~~631,~~391~~396.7126 6720,~~468~~157,~~247~~325.8736 Ending ~~Scheduled~~scheduled Balance 173,615,261.48 154,~~698~~160,~~486~~283.9413 2520,~~075~~141,~~998~~321.7407 63Record Date 11/30/2001 11/30/2001 11/30/2001 Principal And Interest Constant 1,~~836~~333,~~718~~368.2092 1,084,087.62 139,660.14 Scheduled Principal ~~113~~125,~~287~~980.2341 93133,~~780~~407.6593 8814,~~023~~447.7936 Unscheduled Principal 24,~~688~~824,~~816~~718.9943 ~~518~~3,~~612~~337,705.3220 31,~~543,505~~556.8893 Scheduled Interest 1,~~046~~207,~~058~~388.7151 ~~156~~950,~~635~~679.2969 ~~482~~125,~~007~~212.4778 Servicing ~~Fee~~Fees ~~138~~153,~~912~~477.8882 532,~~886~~931.8803 554,~~750~~199.6744 Master Servicing ~~Fee~~Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 ~~Fry~~FRY Amount ~~104~~114,~~886~~810.3389 0.00 ~~41,057~~0.6100 Special Hazard Fee 0.00 0.00 0.00 Other Fee 812,~~079~~275.9981 111,~~010~~659.8734 ~~4,580~~976.3072 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 ~~794~~926,~~179~~823.5199 ~~149~~906,~~737~~089.5432 ~~380~~120,~~618~~036.8962 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 67.~~850000~~000000 6.~~994795~~897783 7.~~500000~~145985

Group Level Collateral Statement Group Group 64-2 Group 5-1 Group 65-2 ~~Total~~ Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ~~Mixed~~ ARM Weighted Average Coupon Rate 87.~~744079~~965443 97.~~209132~~318979 8.~~066193~~584803 Weighted Average Net Rate 86.~~381642~~911847 87.~~598286~~043395 7.~~309135~~584899 Weighted Average Maturity (~~5.00~~6) (~~5.00~~6) ~~354.00~~(6) Record Date 1011/3130/2001 1011/3130/2001 1011/3130/2001 Principal And Interest Constant ~~523~~1,~~562~~139,529.5185 ~~696~~245,~~605~~632.6553 6541,~~572,161~~295.6844 Beginning Loan Count ~~200~~353 ~~288~~69 ~~2,250~~226 Loans Paid In Full 79 82 4510 Ending Loan Count ~~193~~344 ~~280~~67 ~~2,205~~216 Beginning Scheduled Balance 66154,~~293~~698,~~392~~486.3894 8425,~~318~~075,~~026~~998.9674 ~~868~~63,~~838~~836,~~524~~718.7920 Ending Scheduled Balance 63150,~~128~~850,~~223~~117.0587 8124,~~913~~073,~~778~~199.0495 ~~847~~60,~~893~~364,~~393~~223.3482 Scheduled Principal 40112,~~500~~661.3055 4992,~~525~~690.8027 ~~731~~84,~~978~~607.7139 Unscheduled Principal 3,~~124~~735,~~669~~707.0352 2910,~~354,723~~108.1252 203,~~213~~387,~~152~~886.7499 Scheduled Interest ~~483~~1,~~062~~026,868.2130 ~~647~~152,~~079~~942.8526 5456,~~840,182~~688.9705 Servicing Fee 20135,~~022~~824.6270 425,~~921~~758.1078 ~~548~~53,~~134~~192.2316 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 102,382.66 0.00 2539,~~312~~256.5511 ~~356,118.68~~ Special Hazard Fee 0.00 0.00 0.00 Other Fee 67,~~066~~973.5906 61,~~906~~008.0225 564,~~979~~516.4041 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 ~~456~~780,~~973~~687.0088 ~~571~~146,~~940~~175.1823 4359,~~878,950~~723.6637 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 86.~~271829~~850000 86.~~500000~~995146 7.~~230438~~500000

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