8-K 1 sac01001.txt JUNE 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 25, 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 June 25, 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 June 25, 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/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 6/28/01 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 June 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 45/3031/01 Distribution Date: 56/25/01 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) ~~846~~815-~~8152~~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% ~~115~~114,~~659~~062,~~500~~000.00 ~~650~~641,~~584~~598.6975 1,597,500.00 1-A2 8635722N2 SEN 7.15000% 6157,~~593~~364,~~363~~793.8875 ~~366~~341,~~993~~798.7956 49,~~228~~443,~~570~~553.1356 1-A3 8635722P7 SEN 7.10000% 2019,~~531,~~121,597.2992 ~~121~~113,~~475~~136.8012 13,~~409~~147,~~523~~851.3819 1-A4 8635722Q5 SEN 7.15000% 0.00 3938,~~408~~817.6340 0.00 1-A5 8635722R3 SEN 6.75000% 20,000,000.00 112,500.00 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-A6 8635722S1 SEN 7.15000% 0.00 5,833.33 0.00 1-A9 8635722V4 SEN 7.15000% 0.00 9,875.00 0.00 1-AP 8635722X0 PO 0.00000% 16,~~196~~177.1388 0.00 18.2637 1-AX 8635722W2 IO 7.15000% 0.00 5,~~546~~357.9434 0.00 2-A1 8635722Y8 SEN 6.50000% 2725,~~737~~847,~~900~~054.1862 ~~150~~140,~~246~~004.9688 1,~~890~~937,~~845~~051.5662 2-A2 8635722Z5 SEN 54.~~00625~~58875% 5551,~~475~~694,~~800~~109.3725 ~~231~~197,~~438~~676.1012 3,~~781~~874,~~691~~103.1224 2-A3 8635723A9 SEN 3.~~49375~~91125% 0.00 ~~161~~168,~~515~~490.4849 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% 2725,~~737~~847,~~900~~054.1862 ~~150~~140,~~246~~004.9688 1,~~890~~937,~~845~~051.5662 3-A 8635723E1 SEN 7.00000% 6766,~~874~~985,~~550~~673.3296 ~~395~~390,~~934~~749.8876 ~~888~~2,~~876~~482,592.3671 3-AP 8635723G6 PO 0.00000% ~~524~~521,~~525~~624.7747 0.00 2,~~901~~890.2920 3-AX 8635723F8 IO 7.00000% 0.00 2,~~616~~622.1566 0.00 B1 8635723H4 SUB 7.~~21809~~21817% 11,~~736~~725,~~145~~807.7242 70,~~593~~532.8338 10,~~338~~458.3059 B2 8635723J0 SUB 7.~~21809~~21817% 6,~~520~~515,~~856~~112.6951 39,~~223~~189.4632 5,~~744~~811.1802 B3 8635723K7 SUB 7.~~21809~~21817% 3,~~911~~908,~~716~~270.1131 23,~~529~~508.2879 3,~~445~~485.8190 B4 8635723M3 SUB 7.~~21809~~21817% 5,~~998~~992,~~230~~946.6887 36,~~079~~048.8342 5,~~283~~345.8029 B5 8635723N1 SUB 7.~~21809~~21817% 2,~~868~~865,~~458~~932.8303 17,~~254~~238.0098 2,~~526~~556.8121 B6 8635723P6 SUB 7.~~21809~~21817% 2,~~872~~870,~~700~~170.8126 17,~~279~~264.5248 2,~~530~~559.5499 LT-R SAC101LTR RES 0.00000% 0.00 0.00 0.00 R 8635723L5 RES 7.15000% 0.00 190.2683 0.00 Totals ~~486~~470,~~640~~920,~~966~~325.9687 2,~~931~~835,~~270~~323.8949 1524,~~720~~452,~~641~~829.1051

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~114~~112,~~062~~464,~~000~~500.00 2,~~248~~239,~~084~~098.6975 0.00 1-A2 0.00 5747,~~364~~921,~~793~~240.7519 49,~~595~~785,~~563~~352.9212 0.00 1-A3 0.00 1915,~~121~~973,~~597~~746.9273 13,~~530~~260,~~999~~987.1831 0.00 1-A4 0.00 0.00 3938,~~408~~817.6340 0.00 1-A5 0.00 20,000,000.00 112,500.00 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-A6 0.00 0.00 5,833.33 0.00 1-A9 0.00 0.00 9,875.00 0.00 1-AP 0.00 16,~~177~~159.8851 18.2637 0.00 1-AX 0.00 0.00 5,~~546~~357.9434 0.00 2-A1 0.00 2523,~~847~~910,~~054~~003.6200 2,~~041~~077,~~092~~056.5250 0.00 2-A2 0.00 5147,~~694~~820,~~109~~006.2501 4,~~013~~071,~~129~~779.2236 0.00 2-A3 0.00 0.00 ~~161~~168,~~515~~490.4849 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 2523,~~847~~910,~~054~~003.6200 2,~~041~~077,~~092~~056.5250 0.00 3-A 0.00 6664,~~985~~503,~~673~~081.9625 12,~~284~~873,~~811~~342.2447 0.00 3-AP 0.00 ~~521~~518,~~624~~734.4727 2,~~901~~890.2920 0.00 3-AX 0.00 0.00 2,~~616~~622.1566 0.00 B1 0.00 11,~~725~~715,~~807~~348.4283 80,~~932~~990.1397 0.00 B2 0.00 6,~~515~~509,~~112~~301.5149 4445,~~967~~000.6434 0.00 B3 0.00 3,~~908~~904,~~270~~784.3141 26,~~975~~994.0969 0.00 B4 0.00 5,~~992~~987,~~946~~601.8759 41,~~363~~393.6371 0.00 B5 0.00 2,~~865~~863,~~932~~375.0382 19,~~780~~795.8119 0.00 B6 0.00 2,~~870~~867,~~170~~610.2628 19,~~810~~824.0647 0.00 LT-R 0.00 0.00 0.00 0.00 R 0.00 0.00 190.2683 0.00 Totals 0.00 ~~470~~446,~~920~~467,~~325~~496.8738 1827,~~651~~288,~~911~~153.9900 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 ~~115~~114,~~659~~062,~~500~~000.00 3517,~~095~~573.6198 1,~~562~~579,~~404~~926.3902 0.00 0.00 1-A2 75,000,000.00 6157,~~593~~364,~~363~~793.8875 92103,~~897~~887.8182 49,~~135~~339,~~672~~665.3274 0.00 0.00 1-A3 25,000,000.00 2019,~~531,~~121,597.2992 3034,~~965~~629.9427 13,~~378~~113,~~557~~221.4491 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-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-A6 0.00 0.00 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,~~196~~177.1388 18.2637 0.00 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 30,000,000.00 2725,~~737~~847,~~900~~054.1862 1413,~~625~~760.3152 1,~~876~~923,~~220~~291.2410 0.00 0.00 2-A2 60,000,000.00 5551,~~475~~694,~~800~~109.3725 2927,~~250~~521.6304 3,~~752~~846,~~440~~582.4920 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 2725,~~737~~847,~~900~~054.1862 1413,~~625~~760.3152 1,~~876~~923,~~220~~291.2410 0.00 0.00 3-A 72,395,000.00 6766,~~874~~985,~~550~~673.3296 ~~182~~183,~~492~~527.4499 ~~706~~2,~~383~~299,064.9272 0.00 0.00 3-AP 542,621.00 ~~524~~521,~~525~~624.7747 2,~~764~~780.0447 ~~137~~109.2573 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 B1 11,767,000.00 11,~~736~~725,~~145~~807.7242 10,~~338~~458.3059 0.00 0.00 0.00 B2 6,538,000.00 6,~~520~~515,~~856~~112.6951 5,~~744~~811.1802 0.00 0.00 0.00 B3 3,922,000.00 3,~~911~~908,~~716~~270.1131 3,~~445~~485.8190 0.00 0.00 0.00 B4 6,014,000.00 5,~~998~~992,~~230~~946.6887 5,~~283~~345.8029 0.00 0.00 0.00 B5 2,876,000.00 2,~~868~~865,~~458~~932.8303 2,~~526~~556.8121 0.00 0.00 0.00 B6 2,880,253.00 2,~~872~~870,~~700~~170.8126 2,~~530~~559.5499 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 ~~486~~470,~~640~~920,~~966~~325.9687 ~~432~~427,~~604~~676.7998 1524,~~288~~025,~~036~~152.2952 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 ~~114~~112,~~062~~464,~~000~~500.00 0.~~94694982~~93368728 1,597,500.00 1-A2 49,~~228~~443,~~570~~553.1356 5747,~~364~~921,~~793~~240.7519 0.~~76486392~~63894987 49,~~228~~443,~~570~~553.1356 1-A3 13,~~409~~147,~~523~~851.38 19 15,~~121~~973,~~597~~746.9273 0.~~76486392~~63894987 13,~~409~~147,~~523~~851.3819 1-A4 0.00 0.00 0.00000000 0.00 1-A5 0.00 20,000,000.00 1.00000000 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-A6 0.00 0.00 0.00000000 0.00 1-A9 0.00 0.00 0.00000000 0.00 1-AP 18.2637 16,~~177~~159.8851 0.~~99537808~~99424783 18.2637 1-AX 0.00 0.00 0.00000000 0.00 2-A1 1,~~890~~937,~~845~~051.5662 2523,~~847~~910,~~054~~003.6200 0.~~86156849~~79700010 1,~~890~~937,~~845~~051.5662 2-A2 3,~~781~~874,~~691~~103.1224 5147,~~694~~820,~~109~~006.2501 0.~~86156849~~79700010 3,~~781~~874,~~691~~103.1224 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,~~890~~937,~~845~~051.5662 2523,~~847~~910,~~054~~003.6200 0.~~86156849~~79700010 1,~~890~~937,~~845~~051.5662 3-A ~~888~~2,~~876~~482,592.3671 6664,~~985~~503,~~673~~081.9625 0.~~92528039~~89098807 ~~888~~2,~~876~~482,592.3671 3-AP 2,~~901~~890.2920 ~~521~~518,~~624~~734.4727 0.~~96130535~~95597898 2,~~901~~890.2920 3-AX 0.00 0.00 0.00000000 0.00 B1 10,~~338~~458.3059 11,~~725~~715,~~807~~348.4283 0.~~99649931~~99561051 10,~~338~~458.3059 B2 5,~~744~~811.1802 6,~~515~~509,~~112~~301.5149 0.~~99649931~~99561051 5,~~744~~811.1802 B3 3,~~445~~485.8190 3,~~908~~904,~~270~~784.3141 0.~~99649931~~99561051 3,~~445~~485.8190 B4 5,~~283~~345.8029 5,~~992~~987,~~946~~601.8759 0.~~99649931~~99561051 5,~~283~~345.8029 B5 2,~~526~~556.8121 2,~~865~~863,~~932~~375.0382 0.~~99649932~~99561051 2,~~526~~556.8121 B6 2,~~530~~559.5499 2,~~870~~867,~~170~~610.2628 0.~~99649936~~99561055 2,~~530~~559.5499 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1524,~~720~~452,~~641~~829.1051 ~~470~~446,~~920~~467,~~325~~496.8738 0.~~90044671~~85369045 1524,~~720~~452,~~641~~829.1051

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 ~~960~~946.~~21236675~~94982234 0.~~29136594~~14590028 1213.~~97117848~~11664414 0.00000000 1-A2 75,000,000.00 ~~821~~764.~~24485173~~86391667 1.~~23863747~~38517093 55124.~~14229760~~52887653 0.00000000 1-A3 25,000,000.00 ~~821~~764.~~24485160~~86391680 1.~~23863760~~38517080 55124.~~14229760~~52887640 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-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-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 16,253.00 ~~996~~995.~~50095367~~37808405 1.~~12348490~~13025288 0.00000000 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 30,000,000.00 ~~924~~861.~~59667267~~56848733 0.~~48751033~~45868400 6264.~~54067467~~10970333 0.00000000 2-A2 60,000,000.00 ~~924~~861.~~59667283~~56848750 0.~~48751050~~45868400 6264.~~54067483~~10970333 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 ~~924~~861.~~59667267~~56848733 0.~~48751033~~45868400 6264.~~54067467~~10970333 0.00000000 3-A 72,395,000.00 ~~937~~925.~~55853747~~28039174 2.~~52078790~~53509206 931.~~75735783~~75723075 0.00000000 3-AP 542,621.00 ~~966~~961.~~65217528~~30534941 5.~~09386846~~12414743 0.~~25293898~~20222218 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 11,767,000.00 ~~997~~996.~~37789751~~49931333 0.~~87858418~~88880683 0.00000000 0.00000000 B2 6,538,000.00 ~~997~~996.~~37789691~~49931325 0.~~87858366~~88880697 0.00000000 0.00000000 B3 3,922,000.00 ~~997~~996.~~37789648~~49931413 0.~~87858491~~88880673 0.00000000 0.00000000 B4 6,014,000.00 ~~997~~996.~~37789824~~49931327 0.~~87858331~~88880778 0.00000000 0.00000000 B5 2,876,000.00 ~~997~~996.~~37789638~~49931502 0.~~87858484~~88880737 0.00000000 0.00000000 B6 2,880,253.00 ~~997~~996.~~37794215~~49935613 0.~~87858254~~88880734 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 ~~946~~933.~~94982234~~68727792 0.~~94694982~~93368728 13.26254442 1-A2 0.00000000 56125.~~38093507~~91404747 ~~764~~638.~~86391667~~94986920 0.~~76486392~~63894987 56125.~~38093507~~91404747 1-A3 0.00000000 56125.~~38093520~~91404760 ~~764~~638.~~86391680~~94986920 0.~~76486392~~63894987 56125.~~38093520~~91404760 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-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-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 1.~~12348490~~13025288 ~~995~~994.~~37808405~~24783117 0.~~99537808~~99424783 1.~~12348490~~13025288 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 6364.~~02818533~~56838733 ~~861~~797.~~56848733~~00010000 0.~~86156849~~79700010 6364.~~02818533~~56838733 2-A2 0.00000000 6364.~~02818533~~56838733 ~~861~~797.~~56848750~~00010017 0.~~86156849~~79700010 6364.~~02818533~~56838733 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 6364.~~02818533~~56838733 ~~861~~797.~~56848733~~00010000 0.~~86156849~~79700010 6364.~~02818533~~56838733 3-A 0.00000000 1234.~~27814573~~29232281 ~~925~~890.~~28039174~~98806893 0.~~92528039~~89098807 1234.~~27814573~~29232281 3-AP 0.00000000 5.~~34680744~~32636960 ~~961~~955.~~30534941~~97897980 0.~~96130535~~95597898 5.~~34680744~~32636960 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~87858418~~88880683 ~~996~~995.~~49931333~~61050650 0.~~99649931~~99561051 0.~~87858418~~88880683 B2 0.00000000 0.~~87858366~~88880697 ~~996~~995.~~49931325~~61050627 0.~~99649931~~99561051 0.~~87858366~~88880697 B3 0.00000000 0.~~87858491~~88880673 ~~996~~995.~~49931413~~61050739 0.~~99649931~~99561051 0.~~87858491~~88880673 B4 0.00000000 0.~~87858331~~88880778 ~~996~~995.~~49931327~~61050715 0.~~99649931~~99561051 0.~~87858331~~88880778 B5 0.00000000 0.~~87858484~~88880737 ~~996~~995.~~49931502~~61050765 0.~~99649932~~99561051 0.~~87858484~~88880737 B6 0.00000000 0.~~87858254~~88880734 ~~996~~995.~~49935613~~61055227 0.~~99649936~~99561055 0.~~87858254~~88880734 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% ~~115~~114,~~659~~062,~~500~~000.00 ~~650~~641,~~584~~598.6975 0.00 0.00 1-A2 75,000,000.00 7.15000% 6157,~~593~~364,~~363~~793.8875 ~~366~~341,~~993~~798.7956 0.00 0.00 1-A3 25,000,000.00 7.10000% 2019,~~531,~~121,597.2992 ~~121~~113,~~475~~136.8012 0.00 0.00 1-A4 0.00 7.15000% 6,~~614~~514,~~035~~808.8138 3938,~~408~~817.6340 0.00 0.00 1-A5 20,000,000.00 6.75000% 20,000,000.00 112,500.00 0.00 0.00 1-A7 10,000,000.00 7.15000% 10,000,000.00 59,583.33 0.00 0.00 1-A8 39,500,000.00 6.85000% 39,500,000.00 225,479.17 0.00 0.00 1-A6 0.00 7.15000% 979,020.98 5,833.33 0.00 0.00 1-A9 0.00 7.15000% 1,657,342.66 9,875.00 0.00 0.00 1-AP 16,253.00 0.00000% 16,~~196~~177.1388 0.00 0.00 0.00 1-AX 0.00 7.15000% ~~930~~899,~~954~~134.5706 5,~~546~~357.9434 0.00 0.00 2-A1 30,000,000.00 6.50000% 2725,~~737~~847,~~900~~054.1862 ~~150~~140,~~246~~004.9688 0.00 0.00 2-A2 60,000,000.00 54.~~00625~~58875% 5551,~~475~~694,~~800~~109.3725 ~~231~~197,~~438~~676.1012 0.00 0.00 2-A3 0.00 3.~~49375~~91125% 5551,~~475~~694,~~800~~109.3725 ~~161~~168,~~515~~490.4849 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% 2725,~~737~~847,~~900~~054.1862 ~~150~~140,~~246~~004.9688 0.00 0.00 3-A 72,395,000.00 7.00000% 6766,~~874~~985,~~550~~673.3296 ~~395~~390,~~934~~749.8876 0.00 0.00 3-AP 542,621.00 0.00000% ~~524~~521,~~525~~624.7747 0.00 0.00 0.00 3-AX 0.00 7.00000% ~~448~~449,~~483~~598.5329 2,~~616~~622.1566 0.00 0.00 B1 11,767,000.00 7.~~21809~~21817% 11,~~736~~725,~~145~~807.7242 70,~~593~~532.8338 0.00 0.00 B2 6,538,000.00 7.~~21809~~21817% 6,~~520~~515,~~856~~112.6951 39,~~223~~189.4632 0.00 0.00 B3 3,922,000.00 7.~~21809~~21817% 3,~~911~~908,~~716~~270.1131 23,~~529~~508.2879 0.00 0.00 B4 6,014,000.00 7.~~21809~~21817% 5,~~998~~992,~~230~~946.6887 36,~~079~~048.8342 0.00 0.00 B5 2,876,000.00 7.~~21809~~21817% 2,~~868~~865,~~458~~932.8303 17,~~254~~238.0098 0.00 0.00 B6 2,880,253.00 7.~~21809~~21817% 2,~~872~~870,~~700~~170.8126 17,~~279~~264.5248 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,~~931~~835,~~251~~322.6366 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 ~~650~~641,~~584~~598.6975 0.00 ~~114~~112,~~062~~464,~~000~~500.00 1-A2 0.00 0.00 ~~366~~341,~~993~~798.7956 0.00 5747,~~364~~921,~~793~~240.7519 1-A3 0.00 0.00 ~~121~~113,~~475~~136.8012 0.00 1915,~~121~~973,~~597~~746.9273 1-A4 0.00 0.00 3938,~~408~~817.6340 0.00 6,~~514~~403,~~808~~424.3880 1-A5 0.00 0.00 112,500.00 0.00 20,000,000.00 1-A7 0.00 0.00 59,583.33 0.00 10,000,000.00 1-A8 0.00 0.00 225,479.17 0.00 39,500,000.00 1-A6 0.00 0.00 5,833.33 0.00 979,020.98 1-A9 0.00 0.00 9,875.00 0.00 1,657,342.66 1-AP 0.00 0.00 0.00 0.00 16,~~177~~159.8851 1-AX 0.00 0.00 5,~~546~~357.9434 0.00 ~~908~~898,~~583~~401.2888 2-A1 0.00 0.00 ~~150~~140,~~246~~004.9688 0.00 2523,~~847~~910,~~054~~003.6200 2-A2 0.00 0.00 ~~231~~197,~~438~~676.1012 0.00 5147,~~694~~820,~~109~~006.2501 2-A3 0.00 0.00 ~~161~~168,~~515~~490.4849 0.00 5147,~~694~~820,~~109~~006.2501 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 ~~150~~140,~~246~~004.9688 0.00 2523,~~847~~910,~~054~~003.6200 3-A 0.00 0.00 ~~395~~390,~~934~~749.8876 0.00 6664,~~985~~503,~~673~~081.9625 3-AP 0.00 0.00 0.00 0.00 ~~521~~518,~~624~~734.4727 3-AX 0.00 0.00 2,~~616~~622.1566 0.00 ~~449~~330,~~598~~712.2907 B1 0.00 0.00 70,~~593~~532.8338 0.00 11,~~725~~715,~~807~~348.4283 B2 0.00 0.00 39,~~223~~189.4632 0.00 6,~~515~~509,~~112~~301.5149 B3 0.00 0.00 23,~~529~~508.2879 0.00 3,~~908~~904,~~270~~784.3141 B4 0.00 0.00 36,~~079~~048.8342 0.00 5,~~992~~987,~~946~~601.8759 B5 0.00 0.00 17,~~254~~238.0098 0.00 2,~~865~~863,~~932~~375.0382 B6 0.00 0.00 17,~~279~~264.5248 0.00 2,~~870~~867,~~170~~610.2628 LT-R 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 190.2683 0.00 0.00 Totals 0.00 0.00 2,~~931~~835,~~270~~323.8949 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% ~~960~~946.~~21236675~~94982234 5.~~40119458~~32659275 0.00000000 0.00000000 1-A2 75,000,000.00 7.15000% ~~821~~764.~~24485173~~86391667 4.~~89325053~~55731413 0.00000000 0.00000000 1-A3 25,000,000.00 7.10000% ~~821~~764.~~24485160~~86391680 4.~~85903200~~52544480 0.00000000 0.00000000 1-A4 0.00 7.15000% ~~956~~942.~~69817302~~34525693 5.~~70032661~~61480717 0.00000000 0.00000000 1-A5 20,000,000.00 6.75000% 1000.00000000 5.62500000 0.00000000 0.00000000 1-A7 10,000,000.00 7.15000% 1000.00000000 5.95833300 0.00000000 0.00000000 1-A8 39,500,000.00 6.85000% 1000.00000000 5.70833342 0.00000000 0.00000000 1-A6 0.00 7.15000% 1000.00000000 5.95832992 0.00000000 0.00000000 1-A9 0.00 7.15000% 1000.00000000 5.95833332 0.00000000 0.00000000 1-AP 16,253.00 0.00000% ~~996~~995.~~50095367~~37808405 0.00000000 0.00000000 0.00000000 1-AX 0.00 7.15000% ~~976~~942.~~22505445~~85717581 5.~~81667675~~61785688 0.00000000 0.00000000 2-A1 30,000,000.00 6.50000% ~~924~~861.~~59667267~~56848733 54.~~00823200~~66682933 0.00000000 0.00000000 2-A2 60,000,000.00 54.~~00625~~58875% ~~924~~861.~~59667283~~56848750 3.~~85730167~~29460200 0.00000000 0.00000000 2-A3 0.00 3.~~49375~~91125% ~~924~~861.~~59667283~~56848750 2.~~69192467~~80817483 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% ~~924~~861.~~59667267~~56848733 54.~~00823200~~66682933 0.00000000 0.00000000 3-A 72,395,000.00 7.00000% ~~937~~925.~~55853747~~28039174 5.~~46909151~~39746889 0.00000000 0.00000000 3-AP 542,621.00 0.00000% ~~966~~961.~~65217528~~30534941 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.00000% ~~961~~964.~~82417200~~21490219 5.~~61063259~~62459402 0.00000000 0.00000000 B1 11,767,000.00 7.~~21809~~21817% ~~997~~996.~~37789751~~49931333 5.~~99930569~~99408345 0.00000000 0.00000000 B2 6,538,000.00 7.~~21809~~21817% ~~997~~996.~~37789691~~49931325 5.~~99930560~~99408382 0.00000000 0.00000000 B3 3,922,000.00 7.~~21809~~21817% ~~997~~996.~~37789648~~49931413 5.~~99930648~~99408210 0.00000000 0.00000000 B4 6,014,000.00 7.~~21809~~21817% ~~997~~996.~~37789824~~49931327 5.~~99930662~~99408380 0.00000000 0.00000000 B5 2,876,000.00 7.~~21809~~21817% ~~997~~996.~~37789638~~49931502 5.~~99930459~~99408206 0.00000000 0.00000000 B6 2,880,253.00 7.~~21809~~21817% ~~997~~996.~~37794215~~49935613 5.~~99930631~~99408455 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 5.~~40119458~~32659275 0.00000000 ~~946~~933.~~94982234~~68727792 1-A2 0.00000000 0.00000000 4.~~89325053~~55731413 0.00000000 ~~764~~638.~~86391667~~94986920 1-A3 0.00000000 0.00000000 4.~~85903200~~52544480 0.00000000 ~~764~~638.~~86391680~~94986920 1-A4 0.00000000 0.00000000 5.~~70032661~~61480717 0.00000000 ~~942~~926.~~34525693~~23399438 1-A5 0.00000000 0.00000000 5.62500000 0.00000000 1000.00000000 1-A7 0.00000000 0.00000000 5.95833300 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.70833342 0.00000000 1000.00000000 1-A6 0.00000000 0.00000000 5.95832992 0.00000000 1000.00000000 1-A9 0.00000000 0.00000000 5.95833332 0.00000000 1000.00000000 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~994.~~37808405~~24783117 1-AX 0.00000000 0.00000000 5.~~81667675~~61785688 0.00000000 ~~952~~942.~~76589274~~08939134 2-A1 0.00000000 0.00000000 54.~~00823200~~66682933 0.00000000 ~~861~~797.~~56848733~~00010000 2-A2 0.00000000 0.00000000 3.~~85730167~~29460200 0.00000000 ~~861~~797.~~56848750~~00010017 2-A3 0.00000000 0.00000000 2.~~69192467~~80817483 0.00000000 ~~861~~797.~~56848750~~00010017 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 54.~~00823200~~66682933 0.00000000 ~~861~~797.~~56848733~~00010000 3-A 0.00000000 0.00000000 5.~~46909151~~39746889 0.00000000 ~~925~~890.~~28039174~~98806893 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~961~~955.~~30534941~~97897980 3-AX 0.00000000 0.00000000 5.~~61063259~~62459402 0.00000000 ~~964~~709.~~21490219~~24981994 B1 0.00000000 0.00000000 5.~~99930569~~99408345 0.00000000 ~~996~~995.~~49931333~~61050650 B2 0.00000000 0.00000000 5.~~99930560~~99408382 0.00000000 ~~996~~995.~~49931325~~61050627 B3 0.00000000 0.00000000 5.~~99930648~~99408210 0.00000000 ~~996~~995.~~49931413~~61050739 B4 0.00000000 0.00000000 5.~~99930662~~99408380 0.00000000 ~~996~~995.~~49931327~~61050715 B5 0.00000000 0.00000000 5.~~99930459~~99408206 0.00000000 ~~996~~995.~~49931502~~61050765 B6 0.00000000 0.00000000 5.~~99930631~~99408455 0.00000000 ~~996~~995.~~49935613~~61055227 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 ~~192~~8.~~60000000~~30000000 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 1927,~~382~~794,~~076~~275.2989 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0200,889.0010 Realized Losses 0.00 Total Deposits 1927,~~382~~995,~~076~~164.2999 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~730~~706,~~164~~178.3066 Payment of Interest and Principal 1827,~~651~~288,~~911~~986.9933 Total Withdrawals (Pool Distribution Amount) 1927,~~382~~995,~~076~~164.2999 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~729~~705,~~330~~345.9733 MBIA Premium 833.33 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~730~~706,~~164~~178.3066

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 3454 0 0 0 3454 1119,~~185~~872,~~478~~256.1173 0.00 0.00 0.00 1119,~~185~~872,~~478~~256.1173 60 Days 1913 0 0 0 1913 65,~~066~~980,~~239~~701.0128 0.00 0.00 0.00 65,~~066~~980,~~239~~701.0128 90 Days 53 0 02 0 5 21,~~192~~035,~~481~~854.4231 0.00 0648,487.0022 0.00 21,~~192~~684,~~481~~341.4253 120 Days 1 0 0 04 1 ~~490,594.90~~5 0.00 0.00 01,860,544.0029 ~~490~~330,~~594~~887.9028 2,191,431.57 150 Days 0 0 01 0 01 0.00 0.00 0490,387.0009 0.00 0490,387.0009 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5970 0 07 01 5978 1926,~~934~~888,~~793~~812.4432 0.00 02,999,418.0060 0330,887.0028 1930,~~934~~219,~~793~~118.4420 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 24.~~489019~~125286% 0.000000% 0.000000% 0.000000% 24.~~489019~~125286% 24.~~375238~~450997% 0.000000% 0.000000% 0.000000% 24.~~375238~~450997% 60 Days 10.~~390922~~993125% 0.000000% 0.000000% 0.000000% 10.~~390922~~993125% 1.~~288167~~339560% 0.000000% 0.000000% 0.000000% 1.~~288167~~339560% 90 Days 0.~~366032~~229183% 0.000000% 0.~~000000~~152788% 0.000000% 0.~~366032~~381971% 0.~~465574~~232011% 0.000000% 0.~~000000~~145248% 0.000000% 0.~~465574~~377260% 120 Days 0.~~073206~~000000% 0.000000% 0.~~000000~~305577% 0.~~000000~~076394% 0.~~073206~~381971% 0.~~104178~~000000% 0.000000% 0.~~000000~~416726% 0.~~000000~~074112% 0.~~104178~~490838% 150 Days 0.000000% 0.000000% 0.~~000000~~076394% 0.000000% 0.~~000000~~076394% 0.000000% 0.000000% 0.~~000000~~109837% 0.000000% 0.~~000000~~109837% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 45.~~319180~~347594% 0.000000% 0.~~000000~~534759% 0.~~000000~~076394% 45.~~319180~~958747% 46.~~233156~~022569% 0.000000% 0.~~000000~~671811% 0.~~000000~~074112% 46.~~233156~~768492%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 335,~~754~~547.7383 0.00 0.00 0.00 335,~~754~~547.7383 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 1 335,~~754~~547.7383 0.00 0.00 0.00 335,~~754~~547.7383 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 5.000000% 0.000000% 0.000000% 0.000000% 5.000000% 5.~~983344~~984665% 0.000000% 0.000000% 0.000000% 5.~~983344~~984665% 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 5.000000% 0.000000% 0.000000% 0.000000% 5.000000% 5.~~983344~~984665% 0.000000% 0.000000% 0.000000% 5.~~983344~~984665% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 5 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 1829 0 0 0 1829 612,~~011~~385,~~700~~670.5650 0.00 0.00 0.00 612,~~011~~385,~~700~~670.5650 60 Days 87 0 0 0 87 23,~~271~~507,~~533~~454.2608 0.00 0.00 0.00 23,~~271~~507,~~533~~454.2608 90 Days 31 0 01 0 32 1121,~~233,974~~151.5051 0.00 0282,474.0004 0.00 1403,~~233,974~~625.5055 120 Days 0 0 03 0 03 0.00 0.00 01,233,346.0082 0.00 01,233,346.0082 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 2937 0 04 0 2941 916,~~517~~014,~~208~~276.3209 0.00 01,515,820.0086 0.00 917,~~517~~530,~~208~~096.3295 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.~~517483~~245974% 0.000000% 0.000000% 0.000000% 24.~~517483~~245974% 24.~~189531~~756961% 0.000000% 0.000000% 0.000000% 24.~~189531~~756961% 60 Days 1.~~118881~~024890% 0.000000% 0.000000% 0.000000% 1.~~118881~~024890% 01.~~827319~~347107% 0.000000% 0.000000% 0.000000% 01.~~827319~~347107% 90 Days 0.~~419580~~146413% 0.000000% 0.~~000000~~146413% 0.000000% 0.~~419580~~292826% 0.~~449428~~046531% 0.000000% 0.~~000000~~108490% 0.000000% 0.~~449428~~155020% 120 Days 0.000000% 0.000000% 0.~~000000~~439239% 0.000000% 0.~~000000~~439239% 0.000000% 0.000000% 0.~~000000~~473691% 0.000000% 0.~~000000~~473691% 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 45.~~055944~~417277% 0.000000% 0.~~000000~~585652% 0.000000% 46.~~055944~~002928% 36.~~466277~~150598% 0.000000% 0.~~000000~~582181% 0.000000% 36.~~466277~~732779% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 6 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 816 0 0 0 816 35,~~040~~397,~~851~~360.7508 0.00 0.00 0.00 35,~~040~~397,~~851~~360.7508 60 Days 95 0 0 0 95 31,~~133~~924,~~801~~484.5801 0.00 0.00 0.00 31,~~133~~924,~~801~~484.5801 90 Days 2 0 01 0 23 ~~958~~914,~~506~~702.9280 0.00 0366,013.0018 0.00 ~~958~~1,~~506~~280,715.9298 120 Days 1 0 0 01 1 ~~490,594.90~~2 0.00 0.00 0627,197.0047 ~~490~~330,~~594~~887.9028 958,084.75 150 Days 0 0 01 0 01 0.00 0.00 0490,387.0009 0.00 0490,387.0009 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2023 0 03 01 2027 78,~~623~~236,~~755~~546.1589 0.00 01,483,597.0074 0330,887.0028 710,~~623~~051,~~755~~031.1591 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 25.~~359882~~015674% 0.000000% 0.000000% 0.000000% 25.~~359882~~015674% 24.~~572225~~885986% 0.000000% 0.000000% 0.000000% 24.~~572225~~885986% 60 Days 21.~~654867~~567398% 0.000000% 0.000000% 0.000000% 21.~~654867~~567398% 21.~~650850~~742148% 0.000000% 0.000000% 0.000000% 21.~~650850~~742148% 90 Days 0.~~589971~~626959% 0.000000% 0.~~000000~~313480% 0.000000% 0.~~589971~~940439% 0.~~810791~~828039% 0.000000% 0.~~000000~~331335% 0.000000% 01.~~810791~~159374% 120 Days 0.~~294985~~000000% 0.000000% 0.~~000000~~313480% 0.~~000000~~313480% 0.~~294985~~626959% 0.~~414989~~000000% 0.000000% 0.~~000000~~567773% 0.~~000000~~299537% 0.~~414989~~867311% 150 Days 0.000000% 0.000000% 0.~~000000~~313480% 0.000000% 0.~~000000~~313480% 0.000000% 0.000000% 0.~~000000~~443925% 0.000000% 0.~~000000~~443925% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 57.~~899705~~210031% 0.000000% 0.~~000000~~940439% 0.~~000000~~313480% 58.~~899705~~463950% 67.~~448854~~456173% 0.000000% 01.~~000000~~343034% 0.~~000000~~299537% 69.~~448854~~098744% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 7 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 68 0 0 0 68 1,~~713~~753,~~441~~678.1632 0.00 0.00 0.00 1,~~713~~753,~~441~~678.1632 60 Days 21 0 0 0 21 ~~660~~548,~~904~~763.1719 0.00 0.00 0.00 ~~660~~548,~~904~~763.1719 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 89 0 0 0 89 2,~~374~~302,~~345~~441.3351 0.00 0.00 0.00 2,~~374~~302,~~345~~441.3351 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~553191~~478261% 0.000000% 0.000000% 0.000000% 23.~~553191~~478261% 3.~~209411~~405578% 0.000000% 0.000000% 0.000000% 3.~~209411~~405578% 60 Days 0.~~851064~~434783% 0.000000% 0.000000% 0.000000% 0.~~851064~~434783% 1.~~237926~~065678% 0.000000% 0.000000% 0.000000% 1.~~237926~~065678% 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 3.~~404255~~913043% 0.000000% 0.000000% 0.000000% 3.~~404255~~913043% 4.~~447337~~471255% 0.000000% 0.000000% 0.000000% 4.~~447337~~471255% DELINQUENT BANKRUPTCY FORECLOSURE REO Total ~~Group~~ 8 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 ~~83,729~~0.9100 0.00 0.00 0.00 ~~83,729~~0.9100 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 ~~83,729~~0.9100 0.00 0.00 0.00 ~~83,729~~0.9100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~754386~~000000% 0.000000% 0.000000% 0.000000% 10.~~754386~~000000% 0.~~437544~~000000% 0.000000% 0.000000% 0.000000% 0.~~437544~~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 10.~~754386~~000000% 0.000000% 0.000000% 0.000000% 10.~~754386~~000000% 0.~~437544~~000000% 0.000000% 0.000000% 0.000000% 0.~~437544~~000000%

OTHER INFORMATION Current Period Realized Loss - Includes Interest Shortfall 0.00 Cumulative Realized Losses - Includes Interest Shortfall 0.00 Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0200,889.0010

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 177,317.00 0.03390478% 177,317.00 0.~~03765329~~03971555% Fraud 10,459,705.00 2.00000009% 10,459,705.00 2.~~22111988~~34276965% Special Hazard 7,400,169.00 1.41498624% 7,~~319~~298,~~368~~793.66 1.~~55426900~~63478724% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 9.~~028673~~024462% Weighted Average Pass-Through Rate 7.~~230227~~227099% Weighted Average Maturity(Stepdown Calculation ) 01 Beginning Scheduled Collateral Loan Count 1,~~407~~366 Number Of Loans Paid In Full 4157 Ending Scheduled Collateral Loan Count 1,~~366~~309 Beginning Scheduled Collateral Balance ~~486~~470,~~640~~920,~~967~~326.5646 Ending Scheduled Collateral Balance ~~470~~446,~~920~~467,~~326~~496.4695 Ending Actual Collateral Balance at 3031-~~Apr~~May-2001 ~~470~~446,~~920~~467,~~326~~496.4695 Monthly P &I Constant 43,~~094~~969,~~039~~179.9900 Class A Optimal Amount 1827,~~415~~051,~~143~~244.8022 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~470~~446,~~920~~467,~~326~~496.4695 Scheduled Principal ~~432~~427,~~604~~676.8097 Unscheduled Principal 1524,~~288~~025,~~036~~152.3054

Group Level Collateral Statement Group ID 4 5 6 ~~Total~~ Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Weighted Average Coupon Rate 8.~~540252~~525041 8.~~873045~~872387 9.~~636368~~649294 Weighted Average Net Rate 8.~~290252~~275041 7.150000 7.500000 Weighted Average Maturity ~~361.00~~360 ~~361.00~~360 ~~361.00~~360 Beginning Loan Count 2120 ~~732~~715 ~~358~~339 ~~1,111~~ Loans Paid In Full 10 1732 1920 37 Ending Loan Count 20 ~~715~~683 ~~339~~319 ~~1,074~~ Beginning Scheduled Balance 5,~~736~~611,~~180~~490.3902 ~~281~~274,~~688~~565,~~605~~715.0109 ~~125~~118,~~786~~218,~~509~~752.9037 ~~413,211,295.30~~ Ending scheduled Balance 5,~~611~~606,~~490~~793.0276 ~~274~~260,~~565~~369,~~715~~415.0985 ~~118~~110,~~218~~466,~~752~~147.3709 ~~398,395,957.48~~ Record Date 405/3031/012001 405/3031/012001 405/3031/012001 Principal And Interest Constant 4443,~~631~~632.3663 2,~~250~~194,~~001~~458.6372 1,~~072~~010,~~980~~047.8115 ~~3,367,613.80~~ Scheduled Principal 3,~~807~~767.6748 ~~167~~164,~~138~~414.4734 6259,~~876~~440.5587 ~~233,822.69~~ Unscheduled Principal ~~120,882~~928.7078 614,~~955~~031,~~751~~884.4590 7,~~504~~693,~~880~~164.9841 ~~14,581,515.13~~ Scheduled Interest 4039,~~823~~865.6915 2,~~082~~030,~~863~~044.1638 1950,~~010,104~~606.2628 ~~3,133,791.11~~ Servicing Fees 1,~~195~~169.0406 ~~404~~394,~~468~~090.6039 ~~223~~211,~~938~~739.6206 ~~629,602.26~~ Master Servicing Fees 0.00 0.00 0.00 ~~0.00~~ Trustee Fee 0.00 0.00 0.00 ~~0.00~~ FRY Amount 0.00 ~~345~~336,~~689~~795.4823 ~~191~~181,~~946~~666.0174 ~~537,635.49~~ Special Hazard Fee 0.00 0.00 0.00 ~~0.00~~ Other Fee 0.00 93.9993 5,~~787~~443.0743 ~~5,881.06~~ Pool Insurance Fee 0.00 0.00 0.00 ~~0.00~~ Spread Fee 1 0.00 0.00 0.00 ~~0.00~~ Spread Fee 2 0.00 0.00 0.00 ~~0.00~~ Spread Fee 3 0.00 0.00 0.00 ~~0.00~~ Net Interest 3938,~~628~~696.6509 1,~~332~~299,~~611~~064.0983 ~~588~~551,~~432~~757.5605 ~~1,960,672.30~~ Realized Loss Amount 0.00 0.00 0.00 ~~0.00~~ Cumulative Realized Loss 0.00 0.00 0.00 ~~0.00~~ Percentage of Cumulative Losses 0.00 0.00 0.00 ~~0.00~~

Group Level Collateral Statement Group 7 8 Total Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 9.120926 7.223703 9.024462 Weighted Average Net Rate 7.000000 6.973703 7.227099 Weighted Average Maturity 360 360 1 Beginning Loan Count 235 57 1,366 Loans Paid In Full 5 0 57 Ending Loan Count 230 57 1,309 Beginning Scheduled Balance 53,388,024.58 19,136,344.40 470,920,326.46 Ending scheduled Balance 51,494,300.48 18,530,839.77 446,467,496.95 Record Date 05/31/2001 05/31/2001 05/31/2001 Principal And Interest Constant 507,542.48 213,498.02 3,969,179.00 Scheduled Principal 101,752.31 98,301.97 427,676.97 Unscheduled Principal 1,791,971.79 507,202.66 24,025,152.54 Scheduled Interest 405,790.17 115,196.05 3,541,502.03 Servicing Fees 94,360.06 3,986.76 705,345.33 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 82,988.08 0.00 601,450.05 Special Hazard Fee 0.00 0.00 0.00 Other Fee 249.45 0.00 5,786.81 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 228,192.58 111,209.29 2,228,919.84 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

Group Level Collateral Statement Group ID 7 8 Collateral Description Mixed Fixed Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 9.119160 7.223526 Weighted Average Net Rate 7.000000 6.973526 Weighted Average Maturity 361.00 361.00 Beginning Loan Count 239 57 Loans Paid In Full 4 0 Ending Loan Count 235 57 Beginning Scheduled Balance 54,191,557.04 19,238,115.22 Ending scheduled Balance 53,388,024.58 19,136,344.40 Record Date 4/30/01 4/30/01 Principal And Interest Constant 512,928.17 213,498.02 Scheduled Principal 101,089.95 97,692.16 Unscheduled Principal 702,442.51 4,078.66 Scheduled Interest 411,838.22 115,805.86 Servicing Fees 95,720.78 4,007.93 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 84,180.59 0.00 Special Hazard Fee 0.00 0.00 Other Fee 250.26 0.00 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 231,686.59 111,797.93 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00

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