8-K 1 sac01002.txt JULY 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): July 25, 2001 STRUCTURED ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2001-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-35026-07 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending 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 July 25, 2001 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2001-2 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 2001-2 Trust, relating to the July 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 2001-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Securities Administrator By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: 8/3/01 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2001-2 Trust, relating to the July 25, 2001 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/01 Distribution Date: 67/25/01 SASC Series: 2001-2 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 8635724C4 SEN 6.50000% ~~108~~107,~~905~~681,000.00 ~~589~~583,~~902~~272.0608 1,224,000.00 1-A2 8635724D2 SEN 7.00000% 5550,~~789~~091,~~719~~822.9394 ~~325~~292,~~440~~202.0230 58,~~697~~070,~~896~~733.9979 1-A3 8635724E0 SEN 7.00000% 4,500,000.00 26,250.00 0.00 1-A5 8635724F7 SEN 6.00000% 2625,~~059~~672,000.00 ~~130~~128,~~294~~360.9900 387,000.00 1-A6 8635724G5 SEN 7.00000% 3836,~~654~~468,~~692~~532.8726 ~~225~~212,~~485~~733.7010 23,~~186~~068,~~160~~243.6198 1-A7 8635724H3 SEN 0.00000% 162,150.00 0.00 0.00 1-A8 8635724J9 SEN 7.00000% 0.00 6766,~~092~~260.9142 0.00 1-AP 8635724K6 PO 0.00000% 59,~~389~~337.8700 0.00 52106.8791 2-A1 8635724L4 SEN 6.00000% 3938,~~549~~964,502.29 ~~197~~194,~~747~~822.5051 585,000.00 2-A2 8635724M2 SEN 7.00000% 0.00 32,~~957~~470.9242 0.00 2-A3 8635724N0 SEN 7.00000% 6860,~~034~~458,~~456~~776.2956 ~~396~~352,~~867~~676.6520 73,~~575~~251,~~679~~463.7470 2-A5 8635724P5 SEN 0.00000% 45,000.00 0.00 0.00 3-A1 8635724Q3 SEN 6.10000% 71,~~835~~094,000.00 ~~365~~361,~~161~~394.2450 741,000.00 3-A2 8635724R1 SEN 7.00000% 4947,~~360~~516,~~505~~357.6613 ~~287~~277,~~936~~178.2775 12,~~844~~743,~~148~~652.5324 3-A3 8635724S9 SEN 7.00000% 7,000,000.00 40,833.33 0.00 3-A5 8635724T7 SEN 7.00000% 0.00 53,~~876~~320.2550 0.00 3-A6 8635724U4 SEN 4.~~58875~~30500% 6462,~~097~~805,~~752~~178.8357 ~~245~~225,~~107~~313.1358 1,~~292~~742,~~574~~326.2612 3-A7 8635724V2 SEN 34.~~91125~~19500% 0.00 ~~208~~219,~~918~~556.6144 0.00 3-A8 8635724W0 SEN 7.50000% 0.00 6,000.00 0.00 3-AP 8635724X8 PO 0.00000% ~~619~~618,~~452~~126.5755 0.00 111,~~326~~957.0345 3-AX 8635724Y6 SEN 7.50000% 0.00 20,~~943~~346.0615 0.00 A4 8635724Z3 SEN 7.00000% 45,000,000.00 262,500.00 0.00 B1 8635725A7 SUB 7.17479% 15,~~126~~117,~~395~~009.0185 90,~~440~~384.5347 9,~~385~~492.1625 B2 8635725B5 SUB 7.17479% 10,~~083~~077,~~597~~341.8953 60,~~289~~252.7134 6,~~256~~327.3675 B3 8635725C3 SUB 7.17479% 6,~~721~~717,~~733~~562.1465 40,~~189~~164.1625 4,~~170~~218.4908 B4 8635725E9 SUB 7.17479% 3,~~697~~694,~~252~~958.6872 22,~~105~~092.8313 2,~~293~~320.9613 B5 8635725F6 SUB 7.17479% 3,~~024~~022,~~480~~603.4692 18,~~083~~072.3312 1,~~876~~897.5495 B6 8635725G4 SUB 7.17479% 3,~~367~~365,~~421~~332.9564 20,~~133~~121.7729 2,~~089~~113.3115 LT-R SAC102LTR SEN 0.00000% 0.00 0.0600 0.00 R 8635725D1 SEN 7.00000% 0.00 0.00 0.00 Totals ~~621~~600,~~692~~131,~~503~~592.4461 3,~~734~~606,~~557~~576.0388 21,~~560~~851,~~910~~853.8550

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~107~~106,~~681~~457,000.00 1,~~813~~807,~~902~~272.0608 0.00 1-A2 0.00 5042,~~091~~021,~~822~~089.9415 68,~~023~~362,~~337~~936.0109 0.00 1-A3 0.00 4,500,000.00 26,250.00 0.00 1-A5 0.00 25,~~672~~285,000.00 ~~517~~515,~~294~~360.9900 0.00 1-A6 0.00 3633,~~468~~400,~~532~~288.2628 23,~~411~~280,~~646~~977.3108 0.00 1-A7 0.00 162,150.00 0.00 0.00 1-A8 0.00 0.00 6766,~~092~~260.9142 0.00 1-AP 0.00 59,~~337~~230.0009 52106.8791 0.00 2-A1 0.00 38,~~964~~379,502.29 ~~782~~779,~~747~~822.5051 0.00 2-A2 0.00 0.00 32,~~957~~470.9242 0.00 2-A3 0.00 6057,~~458~~207,~~776~~312.5686 73,~~972~~604,~~547~~139.3990 0.00 2-A5 0.00 45,000.00 0.00 0.00 3-A1 0.00 7170,~~094~~353,000.00 1,~~106~~102,~~161~~394.2450 0.00 3-A2 0.00 4744,~~516~~772,~~357~~704.1390 23,~~132~~020,~~084~~830.8099 0.00 3-A3 0.00 7,000,000.00 40,833.33 0.00 3-A5 0.00 0.00 53,~~876~~320.2550 0.00 3-A6 0.00 6261,~~805~~062,~~178~~852.5745 1,~~537~~967,~~681~~639.3970 0.00 3-A7 0.00 0.00 ~~208~~219,~~918~~556.6144 0.00 3-A8 0.00 0.00 6,000.00 0.00 3-AP 0.00 ~~618~~606,~~126~~169.5509 111,~~326~~957.0345 0.00 3-AX 0.00 0.00 20,~~943~~346.0615 0.00 A4 0.00 45,000,000.00 262,500.00 0.00 B1 0.00 15,~~117~~107,~~009~~517.8561 99,~~825~~876.6972 0.00 B2 0.00 10,~~077~~071,~~341~~013.5378 66,~~546~~580.0709 0.00 B3 0.00 6,~~717~~713,~~562~~344.6557 44,~~359~~382.6533 0.00 B4 0.00 3,~~694~~692,~~958~~638.7259 24,~~399~~412.7926 0.00 B5 0.00 3,~~022~~020,~~603~~705.9298 19,~~959~~970.8707 0.00 B6 0.00 3,~~365~~363,~~332~~219.6448 22,~~223~~234.0844 0.00 LT-R 0.00 0.00 0.0600 0.00 R 0.00 0.00 0.00 0.00 Totals 0.00 ~~600~~578,~~131~~279,~~592~~739.6112 25,~~295~~458,~~467~~430.8838 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 112,577,000.00 ~~108~~107,~~905~~681,000.00 2014,~~548~~895.3715 1,~~203~~209,~~451~~104.6385 0.00 0.00 1-A2 75,000,000.00 5550,~~789~~091,~~719~~822.9394 9598,~~655~~214.6272 57,~~602~~972,~~241~~519.3707 0.00 0.00 1-A3 4,500,000.00 4,500,000.00 0.00 0.00 0.00 0.00 1-A5 27,220,000.00 2625,~~059~~672,000.00 64,~~496~~709.9150 ~~380~~382,~~503~~290.0950 0.00 0.00 1-A6 46,000,000.00 3836,~~654~~468,~~692~~532.8726 3637,~~701~~338.0121 23,~~149~~030,~~459~~905.6077 0.00 0.00 1-A7 162,150.00 162,150.00 0.00 0.00 0.00 0.00 1-A8 0.00 0.00 0.00 0.00 0.00 0.00 1-AP 59,547.00 59,~~389~~337.8700 5253.7909 053.0883 0.00 0.00 2-A1 41,174,000.00 3938,~~549~~964,502.29 510,~~411~~846.5315 ~~579~~574,~~588~~153.4785 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 75,000,000.00 6860,~~034~~458,~~456~~776.2956 7060,~~078~~283.7052 73,~~505~~191,~~601~~180.0418 0.00 0.00 2-A5 45,000.00 45,000.00 0.00 0.00 0.00 0.00 3-A1 74,058,000.00 71,~~835~~094,000.00 2317,~~746~~496.4932 ~~717~~723,~~253~~503.5168 0.00 0.00 3-A2 55,000,000.00 4947,~~360~~516,~~505~~357.6613 5964,~~098~~782.5848 12,~~785~~678,~~049~~869.9576 0.00 0.00 3-A3 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 0.00 3-A6 68,029,000.00 6462,~~097~~805,~~752~~178.8357 41,~~422~~139.5340 1,~~251~~701,~~151~~186.7372 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-AP 623,454.00 ~~619~~618,~~452~~126.5755 1,~~285~~293.5014 4010,664.5331 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 A4 45,000,000.00 45,000,000.00 0.00 0.00 0.00 0.00 B1 15,154,000.00 15,~~126~~117,~~395~~009.0185 9,~~385~~492.1625 0.00 0.00 0.00 B2 10,102,000.00 10,~~083~~077,~~597~~341.8953 6,~~256~~327.3675 0.00 0.00 0.00 B3 6,734,000.00 6,~~721~~717,~~733~~562.1465 4,~~170~~218.4908 0.00 0.00 0.00 B4 3,704,000.00 3,~~697~~694,~~252~~958.6872 2,~~293~~320.9613 0.00 0.00 0.00 B5 3,030,000.00 3,~~024~~022,~~480~~603.4692 1,~~876~~897.5495 0.00 0.00 0.00 B6 3,373,567.31 3,~~367~~365,~~421~~332.9564 2,~~089~~113.3115 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 673,545,818.31 ~~621~~600,~~692~~131,~~503~~592.4461 ~~386~~377,~~569~~420.8599 21,~~174~~474,~~341~~432.0052 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 1,224,000.00 ~~107~~106,~~681~~457,000.00 0.~~95650977~~94563721 1,224,000.00 1-A2 58,~~697~~070,~~896~~733.9979 5042,~~091~~021,~~822~~089.9415 0.~~66789097~~56028119 58,~~697~~070,~~896~~733.9979 1-A3 0.00 4,500,000.00 1.00000000 0.00 1-A5 387,000.00 25,~~672~~285,000.00 0.~~94313005~~92891256 387,000.00 1-A6 23,~~186~~068,~~160~~243.6198 3633,~~468~~400,~~532~~288.2628 0.~~79279418~~72609322 23,~~186~~068,~~160~~243.6198 1-A7 0.00 162,150.00 1.00000000 0.00 1-A8 0.00 0.00 0.00000000 0.00 1-AP 52106.8791 59,~~337~~230.0009 0.~~99647337~~99467799 52106.8791 2-A1 585,000.00 38,~~964~~379,502.29 0.~~94633755~~93212955 585,000.00 2-A2 0.00 0.00 0.00000000 0.00 2-A3 73,~~575~~251,~~679~~463.7470 6057,~~458~~207,~~776~~312.5686 0.~~80611702~~76276417 73,~~575~~251,~~679~~463.7470 2-A5 0.00 45,000.00 1.00000000 0.00 3-A1 741,000.00 7170,~~094~~353,000.00 0.~~95997732~~94997164 741,000.00 3-A2 12,~~844~~743,~~148~~652.5324 4744,~~516~~772,~~357~~704.1390 0.~~86393377~~81404918 12,~~844~~743,~~148~~652.5324 3-A3 0.00 7,000,000.00 1.00000000 0.00 3-A5 0.00 0.00 0.00000000 0.00 3-A6 1,~~292~~742,~~574~~326.2612 6261,~~805~~062,~~178~~852.5745 0.~~92321184~~89760032 1,~~292~~742,~~574~~326.2612 3-A7 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00000000 0.00 3-AP 111,~~326~~957.0345 ~~618~~606,~~126~~169.5509 0.~~99145494~~97227556 111,~~326~~957.0345 3-AX 0.00 0.00 0.00000000 0.00 A4 0.00 45,000,000.00 1.00000000 0.00 B1 9,~~385~~492.1625 15,~~117~~107,~~009~~517.8561 0.~~99755905~~99693267 9,~~385~~492.1625 B2 6,~~256~~327.3675 10,~~077~~071,~~341~~013.5378 0.~~99755905~~99693266 6,~~256~~327.3675 B3 4,~~170~~218.4908 6,~~717~~713,~~562~~344.6557 0.~~99755905~~99693267 4,~~170~~218.4908 B4 2,~~293~~320.9613 3,~~694~~692,~~958~~638.7259 0.~~99755905~~99693266 2,~~293~~320.9613 B5 1,~~876~~897.5495 3,~~022~~020,~~603~~705.9298 0.~~99755905~~99693267 1,~~876~~897.5495 B6 2,~~089~~113.3115 3,~~365~~363,~~332~~219.6448 0.~~99755906~~99693267 2,~~089~~113.3115 LT-R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 21,~~560~~851,~~910~~853.8550 ~~600~~578,~~131~~279,~~592~~739.6112 0.~~89100337~~85856036 21,~~560~~851,~~910~~853.8550

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 112,577,000.00 ~~967~~956.~~38232499~~50976665 0.~~18252725~~13231077 10.~~69003109~~74024756 0.00000000 1-A2 75,000,000.00 ~~743~~667.~~86293240~~89097253 1.~~27540827~~30952960 74106.~~69655160~~30025427 0.00000000 1-A3 4,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 27,220,000.00 ~~957~~943.~~34753857~~13005143 0.~~23868148~~17301616 1314.~~97880566~~04447098 0.00000000 1-A6 46,000,000.00 ~~840~~792.~~31941022~~79417957 0.~~79784804~~81170022 4665.~~72738261~~88925587 0.00000000 1-A7 162,150.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 59,547.00 ~~997~~996.~~36124406~~47337397 0.~~88652661~~89156465 0.~~00134348~~90399180 0.00000000 2-A1 41,174,000.00 ~~960~~946.~~54554549~~33755015 0.~~13143076~~26342231 1413.~~07656458~~94457303 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 75,000,000.00 ~~907~~806.~~12608387~~11702080 0.~~93438267~~80378027 ~~100~~42.~~07468053~~54906907 0.00000000 2-A5 45,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 ~~969~~959.~~98298631~~97731508 0.~~32064720~~23625159 9.~~68502404~~76941964 0.00000000 3-A2 55,000,000.00 ~~897~~863.~~46373927~~93376600 1.~~07451964~~17786327 3248.~~45545364~~70672291 0.00000000 3-A3 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 68,029,000.00 ~~942~~923.~~21218642~~21184451 0.~~60889518~~60473328 1825.~~39144674~~00678711 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 623,454.00 ~~993~~991.~~58183603~~45494295 2.~~06190032~~07415463 017.~~06500881~~10520744 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A4 45,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 15,154,000.00 ~~998~~997.~~17836941~~55905042 0.~~61931899~~62638577 0.00000000 0.00000000 B2 10,102,000.00 ~~998~~997.~~17836963~~55905068 0.~~61931895~~62638586 0.00000000 0.00000000 B3 6,734,000.00 ~~998~~997.~~17836947~~55905108 0.~~61931838~~62638551 0.00000000 0.00000000 B4 3,704,000.00 ~~998~~997.~~17836933~~55904968 0.~~61931965~~62638499 0.00000000 0.00000000 B5 3,030,000.00 ~~998~~997.~~17836964~~55904950 0.~~61932013~~62638614 0.00000000 0.00000000 B6 3,373,567.31 ~~998~~997.~~17837931~~55906160 0.~~61931772~~62638442 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 10.87255834 ~~956~~945.~~50976665~~63720831 0.~~95650977~~94563721 10.87255834 1-A2 0.00000000 75107.~~97195987~~60978387 ~~667~~560.~~89097253~~28118867 0.~~66789097~~56028119 75107.~~97195987~~60978387 1-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A5 0.00000000 14.21748714 ~~943~~928.~~13005143~~91256429 0.~~94313005~~92891256 14.21748714 1-A6 0.00000000 4766.~~52523065~~70095609 ~~792~~726.~~79417957~~09322348 0.~~79279418~~72609322 4766.~~52523065~~70095609 1-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 01.~~88787009~~79538852 ~~996~~994.~~47337397~~67798546 0.~~99647337~~99467799 01.~~88787009~~79538852 2-A1 0.00000000 14.20799534 ~~946~~932.~~33755015~~12955482 0.~~94633755~~93212955 14.20799534 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 ~~101~~43.~~00906320~~35284933 ~~806~~762.~~11702080~~76417147 0.~~80611702~~76276417 ~~101~~43.~~00906320~~35284933 2-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A1 0.00000000 10.00567123 ~~959~~949.~~97731508~~97164385 0.~~95997732~~94997164 10.00567123 3-A2 0.00000000 3349.~~52997327~~88458618 ~~863~~814.~~93376600~~04918000 0.~~86393377~~81404918 3349.~~52997327~~88458618 3-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 1925.~~00034191~~61152038 ~~923~~897.~~21184451~~60032413 0.~~92321184~~89760032 1925.~~00034191~~61152038 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-AP 0.00000000 219.~~12690912~~17936207 ~~991~~972.~~45494295~~27556484 0.~~99145494~~97227556 219.~~12690912~~17936207 3-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.~~61931899~~62638577 ~~997~~996.~~55905042~~93266530 0.~~99755905~~99693267 0.~~61931899~~62638577 B2 0.00000000 0.~~61931895~~62638586 ~~997~~996.~~55905068~~93266482 0.~~99755905~~99693266 0.~~61931895~~62638586 B3 0.00000000 0.~~61931838~~62638551 ~~997~~996.~~55905108~~93266558 0.~~99755905~~99693267 0.~~61931838~~62638551 B4 0.00000000 0.~~61931965~~62638499 ~~997~~996.~~55904968~~93266469 0.~~99755905~~99693266 0.~~61931965~~62638499 B5 0.00000000 0.~~61932013~~62638614 ~~997~~996.~~55904950~~93266667 0.~~99755905~~99693267 0.~~61932013~~62638614 B6 0.00000000 0.~~61931772~~62638442 ~~997~~996.~~55906160~~93267421 0.~~99755906~~99693267 0.~~61931772~~62638442 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 112,577,000.00 6.50000% ~~108~~107,~~905~~681,000.00 ~~589~~583,~~902~~272.08 0.00 0.00 1-A2 75,000,000.00 7.00000% 5550,~~789~~091,~~719~~822.9394 ~~325~~292,~~440~~202.0330 0.00 0.00 1-A3 4,500,000.00 7.00000% 4,500,000.00 26,250.00 0.00 0.00 1-A5 27,220,000.00 6.00000% 2625,~~059~~672,000.00 ~~130~~128,~~295~~360.00 0.00 0.00 1-A6 46,000,000.00 7.00000% 3836,~~654~~468,~~692~~532.8726 ~~225~~212,~~485~~733.7110 0.00 0.00 1-A7 162,150.00 0.00000% 162,150.00 0.00 0.00 0.00 1-A8 0.00 7.00000% 11,~~501~~358,~~642~~928.8657 6766,~~092~~260.9242 0.00 0.00 1-AP 59,547.00 0.00000% 59,~~389~~337.8700 0.00 0.00 0.00 2-A1 41,174,000.00 6.00000% 3938,~~549~~964,502.29 ~~197~~194,~~747~~822.51 0.00 0.00 2-A2 0.00 7.00000% 5,~~649~~566,~~928~~357.9047 32,~~957~~470.9242 0.00 0.00 2-A3 75,000,000.00 7.00000% 6860,~~034~~458,~~456~~776.2956 ~~396~~352,~~867~~676.6620 0.00 0.00 2-A5 45,000.00 0.00000% 45,000.00 0.00 0.00 0.00 3-A1 74,058,000.00 6.10000% 71,~~835~~094,000.00 ~~365~~361,~~161~~394.2550 0.00 0.00 3-A2 55,000,000.00 7.00000% 4947,~~360~~516,~~505~~357.6613 ~~287~~277,~~936~~178.2875 0.00 0.00 3-A3 7,000,000.00 7.00000% 7,000,000.00 40,833.33 0.00 0.00 3-A5 0.00 7.00000% 9,~~235~~140,~~928~~657.5714 53,~~876~~320.2550 0.00 0.00 3-A6 68,029,000.00 4.~~58875~~30500% 6462,~~097~~805,~~752~~178.8357 ~~245~~225,~~107~~313.1458 0.00 0.00 3-A7 0.00 34.~~91125~~19500% 6462,~~097~~805,~~752~~178.8357 ~~208~~219,~~918~~556.6144 0.00 0.00 3-A8 0.00 7.50000% 960,000.00 6,000.00 0.00 0.00 3-AP 623,454.00 0.00000% ~~619~~618,~~452~~126.5755 0.00 0.00 0.00 3-AX 0.00 7.50000% 3,~~699~~255,~~435~~384.6548 20,~~943~~346.0615 0.00 0.00 A4 45,000,000.00 7.00000% 45,000,000.00 262,500.00 0.00 0.00 B1 15,154,000.00 7.17479% 15,~~126~~117,~~395~~009.0185 90,~~440~~384.5347 0.00 0.00 B2 10,102,000.00 7.17479% 10,~~083~~077,~~597~~341.8953 60,~~289~~252.7134 0.00 0.00 B3 6,734,000.00 7.17479% 6,~~721~~717,~~733~~562.1465 40,~~189~~164.1625 0.00 0.00 B4 3,704,000.00 7.17479% 3,~~697~~694,~~252~~958.6872 22,~~105~~092.8313 0.00 0.00 B5 3,030,000.00 7.17479% 3,~~024~~022,~~480~~603.4692 18,~~083~~072.3312 0.00 0.00 B6 3,373,567.31 7.17479% 3,~~367~~365,~~421~~332.9564 20,~~133~~121.7729 0.00 0.00 LT-R 0.00 0.00000% 0.00 0.00 0.00 0.00 R 100.00 7.00000% 0.00 0.00 0.00 0.00 Totals 673,545,818.31 3,~~734~~606,~~557~~576.0888 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 ~~589~~583,~~902~~272.0608 0.00 ~~107~~106,~~681~~457,000.00 1-A2 0.00 0.00 ~~325~~292,~~440~~202.0230 0.00 5042,~~091~~021,~~822~~089.9415 1-A3 0.00 0.00 26,250.00 0.00 4,500,000.00 1-A5 0.00 0.00 ~~130~~128,~~294~~360.9900 0.00 25,~~672~~285,000.00 1-A6 0.00 0.00 ~~225~~212,~~485~~733.7010 0.00 3633,~~468~~400,~~532~~288.2628 1-A7 0.00 0.00 0.00 0.00 162,150.00 1-A8 0.00 0.00 6766,~~092~~260.9142 0.00 11,~~358~~216,~~928~~214.5729 1-AP 0.00 0.00 0.00 0.00 59,~~337~~230.0009 2-A1 0.00 0.00 ~~197~~194,~~747~~822.5051 0.00 38,~~964~~379,502.29 2-A2 0.00 0.00 32,~~957~~470.9242 0.00 5,~~566~~482,~~357~~786.4704 2-A3 0.00 0.00 ~~396~~352,~~867~~676.6520 0.00 6057,~~458~~207,~~776~~312.5686 2-A5 0.00 0.00 0.00 0.00 45,000.00 3-A1 0.00 0.00 ~~365~~361,~~161~~394.2450 0.00 7170,~~094~~353,000.00 3-A2 0.00 0.00 ~~287~~277,~~936~~178.2775 0.00 4744,~~516~~772,~~357~~704.1390 3-A3 0.00 0.00 40,833.33 0.00 7,000,000.00 3-A5 0.00 0.00 53,~~876~~320.2550 0.00 9,~~140~~045,~~657~~385.1471 3-A6 0.00 0.00 ~~245~~225,~~107~~313.1358 0.00 6261,~~805~~062,~~178~~852.5745 3-A7 0.00 0.00 ~~208~~219,~~918~~556.6144 0.00 6261,~~805~~062,~~178~~852.5745 3-A8 0.00 0.00 6,000.00 0.00 960,000.00 3-AP 0.00 0.00 0.00 0.00 ~~618~~606,~~126~~169.5509 3-AX 0.00 0.00 20,~~943~~346.0615 0.00 32,~~350~~974,~~899~~165.6578 A4 0.00 0.00 262,500.00 0.00 45,000,000.00 B1 0.00 0.00 90,~~440~~384.5347 0.00 15,~~117~~107,~~009~~517.8561 B2 0.00 0.00 60,~~289~~252.7134 0.00 10,~~077~~071,~~341~~013.5378 B3 0.00 0.00 40,~~189~~164.1625 0.00 6,~~717~~713,~~562~~344.6557 B4 0.00 0.00 22,~~105~~092.8313 0.00 3,~~694~~692,~~958~~638.7259 B5 0.00 0.00 18,~~083~~072.3312 0.00 3,~~022~~020,~~603~~705.9298 B6 0.00 0.00 20,~~133~~121.7729 0.00 3,~~365~~363,~~332~~219.6448 LT-R 0.00 0.00 0.0600 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~734~~606,~~557~~576.0388 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 112,577,000.00 6.50000% ~~967~~956.~~38232499~~50976665 5.~~23998756~~18109454 0.00000000 0.00000000 1-A2 75,000,000.00 7.00000% ~~743~~667.~~86293240~~89097253 43.~~33920040~~89603067 0.00000000 0.00000000 1-A3 4,500,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 1-A5 27,220,000.00 6.00000% ~~957~~943.~~34753857~~13005143 4.~~78673769~~71565026 0.00000000 0.00000000 1-A6 46,000,000.00 7.00000% ~~840~~792.~~31941022~~79417957 4.~~90186326~~62463261 0.00000000 0.00000000 1-A7 162,150.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00 7.00000% ~~964~~952.~~11143834~~14858390 5.~~62398367~~55420035 0.00000000 0.00000000 1-AP 59,547.00 0.00000% ~~997~~996.~~36124406~~47337397 0.00000000 0.00000000 0.00000000 2-A1 41,174,000.00 6.00000% ~~960~~946.~~54554549~~33755015 4.~~80272769~~73168772 0.00000000 0.00000000 2-A2 0.00 7.00000% ~~960~~946.~~54554573~~33755015 5.~~60318259~~52030262 0.00000000 0.00000000 2-A3 75,000,000.00 7.00000% ~~907~~806.~~12608387~~11702080 54.~~29156880~~70234933 0.00000000 0.00000000 2-A5 45,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A1 74,058,000.00 6.10000% ~~969~~959.~~98298631~~97731508 4.~~93074685~~87988468 0.00000000 0.00000000 3-A2 55,000,000.00 7.00000% ~~897~~863.~~46373927~~93376600 5.~~23520509~~03961364 0.00000000 0.00000000 3-A3 7,000,000.00 7.00000% 1000.00000000 5.83333286 0.00000000 0.00000000 3-A5 0.00 7.00000% ~~969~~959.~~98298587~~97731449 5.~~65823409~~59986767 0.00000000 0.00000000 3-A6 68,029,000.00 4.~~58875~~30500% ~~942~~923.~~21218642~~21184451 3.~~60298020~~31202252 0.00000000 0.00000000 3-A7 0.00 34.~~91125~~19500% ~~942~~923.~~21218642~~21184451 3.~~07102280~~22739479 0.00000000 0.00000000 3-A8 0.00 7.50000% 1000.00000000 6.25000000 0.00000000 0.00000000 3-AP 623,454.00 0.00000% ~~993~~991.~~58183603~~45494295 0.00000000 0.00000000 0.00000000 3-AX 0.00 7.50000% ~~851~~749.~~24140434~~06507873 4.~~81900525~~68165605 0.00000000 0.00000000 A4 45,000,000.00 7.00000% 1000.00000000 5.83333333 0.00000000 0.00000000 B1 15,154,000.00 7.17479% ~~998~~997.~~17836941~~55905042 5.~~96809621~~96439686 0.00000000 0.00000000 B2 10,102,000.00 7.17479% ~~998~~997.~~17836963~~55905068 5.~~96809642~~96439715 0.00000000 0.00000000 B3 6,734,000.00 7.17479% ~~998~~997.~~17836947~~55905108 5.~~96809623~~96439709 0.00000000 0.00000000 B4 3,704,000.00 7.17479% ~~998~~997.~~17836933~~55904968 5.~~96809665~~96439795 0.00000000 0.00000000 B5 3,030,000.00 7.17479% ~~998~~997.~~17836964~~55904950 5.~~96809571~~96439604 0.00000000 0.00000000 B6 3,373,567.31 7.17479% ~~998~~997.~~17837931~~55906160 5.~~96809494~~96439559 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 7.00000% 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.~~23998739~~18109454 0.00000000 ~~956~~945.~~50976665~~63720831 1-A2 0.00000000 0.00000000 43.~~33920027~~89603067 0.00000000 ~~667~~560.~~89097253~~28118867 1-A3 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~78673733~~71565026 0.00000000 ~~943~~928.~~13005143~~91256429 1-A6 0.00000000 0.00000000 4.~~90186304~~62463261 0.00000000 ~~792~~726.~~79417957~~09322348 1-A7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 1-A8 0.00000000 0.00000000 5.~~62398283~~55420035 0.00000000 ~~952~~940.~~14858390~~18573029 1-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~994.~~47337397~~67798546 2-A1 0.00000000 0.00000000 4.~~80272745~~73168772 0.00000000 ~~946~~932.~~33755015~~12955482 2-A2 0.00000000 0.00000000 5.~~60318259~~52030262 0.00000000 ~~946~~932.~~33755015~~12955457 2-A3 0.00000000 0.00000000 54.~~29156867~~70234933 0.00000000 ~~806~~762.~~11702080~~76417147 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A1 0.00000000 0.00000000 4.~~93074671~~87988468 0.00000000 ~~959~~949.~~97731508~~97164385 3-A2 0.00000000 0.00000000 5.~~23520491~~03961364 0.00000000 ~~863~~814.~~93376600~~04918000 3-A3 0.00000000 0.00000000 5.83333286 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 5.~~65823409~~59986767 0.00000000 ~~959~~949.~~97731449~~97164311 3-A6 0.00000000 0.00000000 3.~~60298005~~31202252 0.00000000 ~~923~~897.~~21184451~~60032413 3-A7 0.00000000 0.00000000 3.~~07102280~~22739479 0.00000000 ~~923~~897.~~21184451~~60032413 3-A8 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~972.~~45494295~~27556484 3-AX 0.00000000 0.00000000 4.~~81900525~~68165605 0.00000000 ~~771~~684.~~04315191~~35655998 A4 0.00000000 0.00000000 5.83333333 0.00000000 1000.00000000 B1 0.00000000 0.00000000 5.~~96809621~~96439686 0.00000000 ~~997~~996.~~55905042~~93266530 B2 0.00000000 0.00000000 5.~~96809642~~96439715 0.00000000 ~~997~~996.~~55905068~~93266482 B3 0.00000000 0.00000000 5.~~96809623~~96439709 0.00000000 ~~997~~996.~~55905108~~93266558 B4 0.00000000 0.00000000 5.~~96809665~~96439795 0.00000000 ~~997~~996.~~55904968~~93266469 B5 0.00000000 0.00000000 5.~~96809571~~96439604 0.00000000 ~~997~~996.~~55904950~~93266667 B6 0.00000000 0.00000000 5.~~96809494~~96439559 0.00000000 ~~997~~996.~~55906160~~93267421 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 26,~~078~~209,~~691~~568.4101 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Total Deposits 26,~~078~~209,~~691~~568.4101 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~783~~751,~~223~~137.5363 Payment of Interest and Principal 25,~~295~~458,~~467~~430.8838 Total Withdrawals (Pool Distribution Amount) 26,~~078~~209,~~691~~568.4101 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~781~~749,~~348~~262.5363 MBIA Premium 1,875.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~783~~751,~~223~~137.5363

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Reserve Fund 28,000.00 0.0001 0.00 28,000.00 Reserve Fund 999.99 0.00 0.00 999.99

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 01 0 0 01 0604,999.0025 0.00 0.00 0604,999.0025 30 Days 7866 0 0 0 7866 2619,~~724~~840,~~750~~277.1644 0.00 0.00 0.00 2619,~~724~~840,~~750~~277.1644 60 Days 2116 0 04 0 2120 54,~~762~~839,211.1626 0.00 01,656,801.0066 0.00 56,~~762~~496,~~211~~012.1692 90 Days 109 01 07 0 1017 23,~~358~~109,~~335~~433.2868 0111,861.0063 02,169,609.0081 0.00 25,~~358~~390,~~335~~905.2812 120 Days 0 0 09 0 09 0.00 0.00 02,506,512.0031 0.00 02,506,512.0031 150 Days 10 0 0 0 10 ~~382,500~~0.00 0.00 0.00 0.00 ~~382,500~~0.00 180+ Days 0 0 01 0 01 0.00 0.00 0382,500.00 0.00 0382,500.00 Totals ~~110~~91 02 021 0 ~~110~~114 3527,~~227~~788,~~796~~922.6038 0716,860.0088 06,715,423.0078 0.00 35,~~227~~221,~~796~~207.6004 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~~052826% 0.000000% 0.000000% 0.~~000000~~052826% 0.~~000000~~104562% 0.000000% 0.000000% 0.~~000000~~104562% 30 Days 3.~~995902~~486529% 0.000000% 0.000000% 0.000000% 3.~~995902~~486529% 43.~~450741~~428991% 0.000000% 0.000000% 0.000000% 43.~~450741~~428991% 60 Days 10.~~075820~~845219% 0.000000% 0.~~000000~~211305% 0.000000% 1.~~075820~~056524% 0.~~959639~~836360% 0.000000% 0.~~000000~~286345% 0.000000% 01.~~959639~~122704% 90 Days 0.~~512295~~475436% 0.~~000000~~052826% 0.~~000000~~369783% 0.000000% 0.~~512295~~898045% 0.~~392757~~537403% 0.~~000000~~019333% 0.~~000000~~374973% 0.000000% 0.~~392757~~931709% 120 Days 0.000000% 0.000000% 0.~~000000~~475436% 0.000000% 0.~~000000~~475436% 0.000000% 0.000000% 0.~~000000~~433200% 0.000000% 0.~~000000~~433200% 150 Days 0.~~051230~~000000% 0.000000% 0.000000% 0.000000% 0.~~051230~~000000% 0.~~063702~~000000% 0.000000% 0.000000% 0.000000% 0.~~063702~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~052826% 0.000000% 0.~~000000~~052826% 0.000000% 0.000000% 0.~~000000~~066107% 0.000000% 0.~~000000~~066107% Totals 54.~~635246~~807184% 0.~~000000~~105652% 01.~~000000~~109350% 0.000000% 56.~~635246~~022187% 54.~~866839~~802753% 0.~~000000~~123895% 01.~~000000~~160625% 0.000000% 56.~~866839~~087273%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 01 0 0 01 0604,999.0025 0.00 0.00 0604,999.0025 30 Days 2818 0 0 0 2818 97,~~278~~123,~~679~~804.7269 0.00 0.00 0.00 97,~~278~~123,~~679~~804.7269 60 Days 8 0 04 0 812 2,~~201~~323,~~981~~465.3196 0.00 01,656,801.0066 0.00 23,~~201~~980,~~981~~267.3162 90 Days 34 0 0 0 34 ~~895~~1,~~844~~349,048.0467 0.00 0.00 0.00 ~~895~~1,~~844~~349,048.0467 120 Days 0 0 03 0 03 0.00 0.00 0895,844.0004 0.00 0895,844.0004 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 3930 01 07 0 3938 1210,~~376~~796,~~505~~319.0732 0604,999.0025 02,552,645.0070 0.00 1213,~~376~~953,~~505~~964.0727 0-29 Days 0.~~000000~~127877% 0.000000% 0.000000% 0.~~000000~~127877% 0.~~000000~~238304% 0.000000% 0.000000% 0.~~000000~~238304% 30 Days 32.~~448276~~301790% 0.000000% 0.000000% 0.000000% 32.~~448276~~301790% 32.~~479858~~806003% 0.000000% 0.000000% 0.000000% 32.~~479858~~806003% 60 Days 01.~~985222~~023018% 0.000000% 0.~~000000~~511509% 0.000000% 01.~~985222~~534527% 0.~~825827~~915193% 0.000000% 0.~~000000~~652599% 0.000000% 01.~~825827~~567792% 90 Days 0.~~369458~~511509% 0.000000% 0.000000% 0.000000% 0.~~369458~~511509% 0.~~335976~~531378% 0.000000% 0.000000% 0.000000% 0.~~335976~~531378% 120 Days 0.000000% 0.000000% 0.~~000000~~383632% 0.000000% 0.~~000000~~383632% 0.000000% 0.000000% 0.~~000000~~352865% 0.000000% 0.~~000000~~352865% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 43.~~802956~~836317% 0.~~000000~~127877% 0.~~000000~~895141% 0.000000% 4.~~802956~~859335% 4.~~641660~~252574% 0.~~000000~~238304% 01.~~000000~~005464% 0.000000% 45.~~641660~~496343% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 810 0 0 0 810 45,~~510~~263,~~074~~443.0698 0.00 0.00 0.00 45,~~510~~263,~~074~~443.0698 60 Days 01 0 0 0 01 0715,013.0055 0.00 0.00 0.00 0715,013.0055 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 811 0 0 0 811 45,~~510~~978,~~074~~457.0653 0.00 0.00 0.00 45,~~510~~978,~~074~~457.0653 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~846975~~703704% 0.000000% 0.000000% 0.000000% 23.~~846975~~703704% 34.~~956977~~779050% 0.000000% 0.000000% 0.000000% 34.~~956977~~779050% 60 Days 0.~~000000~~370370% 0.000000% 0.000000% 0.000000% 0.~~000000~~370370% 0.~~000000~~649211% 0.000000% 0.000000% 0.000000% 0.~~000000~~649211% 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 24.~~846975~~074074% 0.000000% 0.000000% 0.000000% 24.~~846975~~074074% 35.~~956977~~428261% 0.000000% 0.000000% 0.000000% 35.~~956977~~428261% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4035 0 0 0 4035 116,~~014~~812,~~613~~148.3293 0.00 0.00 0.00 116,~~014~~812,~~613~~148.3293 60 Days 137 0 0 0 137 31,~~560~~800,~~229~~731.8575 0.00 0.00 0.00 31,~~560~~800,~~229~~731.8575 90 Days 75 01 07 0 713 1,~~462~~760,~~491~~385.2401 0111,861.0063 02,169,609.0081 0.00 14,~~462~~041,~~491~~856.2445 120 Days 0 0 06 0 06 0.00 0.00 01,610,668.0027 0.00 01,610,668.0027 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 6047 01 013 0 6061 1610,~~037~~373,~~334~~265.4169 0111,861.0063 03,780,278.0008 0.00 1614,~~037~~265,~~334~~405.4140 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 54.~~102041~~527814% 0.000000% 0.000000% 0.000000% 54.~~102041~~527814% 53.~~881607~~685497% 0.000000% 0.000000% 0.000000% 53.~~881607~~685497% 60 Days 10.~~658163~~905563% 0.000000% 0.000000% 0.000000% 10.~~658163~~905563% 10.~~901099~~974229% 0.000000% 0.000000% 0.000000% 10.~~901099~~974229% 90 Days 0.~~892857~~646831% 0.~~000000~~129366% 0.~~000000~~905563% 0.000000% 01.~~892857~~681759% 0.~~780944~~952401% 0.~~000000~~060519% 01.~~000000~~173799% 0.000000% 02.~~780944~~186718% 120 Days 0.000000% 0.000000% 0.~~000000~~776197% 0.000000% 0.~~000000~~776197% 0.000000% 0.000000% 0.~~000000~~871401% 0.000000% 0.~~000000~~871401% 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 76.~~653061~~080207% 0.~~000000~~129366% 01.~~000000~~681759% 0.000000% 7.~~653061~~891332% 85.~~563650~~612127% 0.~~000000~~060519% 02.~~000000~~045200% 0.000000% 87.~~563650~~717845% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 23 0 0 0 23 1640,~~921,383~~879.0684 0.00 0.00 0.00 1640,~~921,383~~879.0684 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 10 0 0 0 10 ~~382,500~~0.00 0.00 0.00 0.00 ~~382,500~~0.00 180 Days 0 0 01 0 01 0.00 0.00 0382,500.00 0.00 0382,500.00 Totals 3 0 01 0 34 2640,~~303,883~~879.0684 0.00 0382,500.00 0.00 21,~~303~~023,~~883~~379.0684 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.~~666667~~411765% 0.000000% 0.000000% 0.000000% 24.~~666667~~411765% 52.~~899859~~153902% 0.000000% 0.000000% 0.000000% 52.~~899859~~153902% 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 10.~~333333~~000000% 0.000000% 0.000000% 0.000000% 10.~~333333~~000000% 10.~~174516~~000000% 0.000000% 0.000000% 0.000000% 10.~~174516~~000000% 180 Days 0.000000% 0.000000% 01.~~000000~~470588% 0.000000% 01.~~000000~~470588% 0.000000% 0.000000% 01.~~000000~~285526% 0.000000% 01.~~000000~~285526% Totals 4.~~000000~~411765% 0.000000% 01.~~000000~~470588% 0.000000% 45.~~000000~~882353% 72.~~074375~~153902% 0.000000% 01.~~000000~~285526% 0.000000% 73.~~074375~~439428%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 330,240.00 0.04903007% 330,240.00 0.~~05502793~~05710731% Fraud 13,470,916.00 1.99999995% 13,470,916.00 2.~~24466036~~32948088% Special Hazard 8,000,000.00 1.18774399% 7,~~982~~977,~~323~~820.1678 1.~~33009547~~37957812% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 8.~~720286~~713518% Weighted Average Pass-Through Rate 7.~~212115~~215321% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count 21,~~014~~952 Number Of Loans Paid In Full 6259 Ending Scheduled Collateral Loan Count 1,~~952~~893 Beginning Scheduled Collateral Balance ~~621~~600,~~692~~131,~~505~~594.4358 Ending Scheduled Collateral Balance ~~600~~578,~~131~~279,~~594~~741.5809 Ending Actual Collateral Balance at 3130-~~May~~Jun-2001 ~~600~~578,~~456~~604,~~188~~029.1568 Monthly P &I Constant 4,~~904~~735,~~350~~135.1550 Class A Optimal Amount 25,~~016~~168,~~774~~910.8811 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~600~~578,~~131~~279,~~594~~741.5809 Scheduled Principal ~~386~~377,~~569~~420.8598 Unscheduled Principal 21,~~174~~474,~~341~~432.0051

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 8.~~676619~~670152 8.~~420294~~397063 9.~~012750~~005014 Weighted Average Net Rate 5.~~570369~~576731 7.000000 6.~~188461~~195447 Weighted Average Maturity ~~352~~351 ~~352~~351 ~~352~~351 Beginning Loan Count ~~840~~812 ~~298~~281 ~~799~~784 Loans Paid In Full 2830 1711 1511 Ending Loan Count ~~812~~782 ~~281~~270 ~~784~~773 Beginning Scheduled Balance ~~276~~266,~~008~~501,~~987~~970.3462 ~~122~~113,~~081~~915,~~550~~469.7706 ~~190~~187,~~459~~160,~~018~~860.9723 Ending scheduled Balance ~~266~~253,~~501~~739,~~970~~859.6217 ~~113~~110,~~915~~073,~~469~~526.0634 ~~187~~184,~~160~~725,~~860~~208.2310 Record Date 0506/3130/2001 0506/3130/2001 0506/3130/2001 Principal And Interest Constant 2,~~167~~092,~~048~~747.2484 ~~937~~873,~~527~~738.6120 1,~~550~~523,~~269~~590.4249 Scheduled Principal ~~171~~167,~~360~~237.9544 8076,~~892~~608.2069 119,~~803~~102.0908 Unscheduled Principal 912,~~335~~594,~~655~~874.7701 83,~~085~~765,~~189~~334.5103 32,~~178~~316,~~355~~550.6505 Scheduled Interest 1,~~995~~925,~~687~~510.2940 ~~856~~797,~~635~~129.4151 1,~~430~~404,~~466~~488.3341 Servicing Fees ~~385~~371,~~981~~261.3381 ~~144~~132,~~493~~622.1457 ~~243~~238,~~969~~596.2633 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~328~~315,~~479~~740.4554 ~~119~~108,~~059~~890.4918 ~~204~~199,~~290~~604.2851 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~281~~238,~~226~~508.5105 ~~593~~555,~~082~~616.7876 ~~982~~966,~~206~~287.7957 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

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2001-2